{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Parameter","Start","ETF","Immobilien","Simulation","Annahmen","Immo_blind","Immo_dev","Immo_gen","ETF_blind","ETF_Underlying","Konsum_Kids","Lohnsteuertabelle","Rentenwert"],"not_rendered":{"charts":7,"images":24,"macros":1,"external_links":0,"defined_names":42,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Parameter","index":0,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Startparameter"]
[]
[null,"Aktuelles Jahr","Alter",{"$f":"IF(D5>0,\"Jahre bis Rente\",\"Jahre in Rente\")","v":"Jahre bis Rente"},null,null,"Einnahmen","Konsum","Cashflow",null,null,"Cash Bestand","Investments neu","Bilanzsumme","Vermögen","Cash verfügbar"]
[]
[null,2020,{"$f":"Alter+B5-YEAR(NOW())","v":28},{"$f":"ABS(Renteneintritt-C5)","v":39},null,null,{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[Einnahmen Summe])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[Ausgaben Summe])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[[freier Cashflow ]])","v":0},null,null,{"$f":"IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"SUM(Start!$D$33:$D$34)","v":0},{"$f":"Start!$M$16","v":0},{"$f":"SUM(Start!$Q$11:$Q$13)","v":0},{"$f":"Start!$I$34","v":5400},null,null,null,"StartJahr",{"$f":"YEAR(NOW())","v":2020}]
[]
[]
[null,"Persönliche Daten",null,null,null,null,"Geburt Kinder",null,null,null,null,"Renten "]
[null,"Alter",null,28,null,null,"Geburtsjahr Kind 1",null,2023,null,null,"Durchschnittsgehalt Brutto DE",null,40500]
[null,"Renteneintritt",null,67,null,null,"Geburtsjahr Kind 2",null,2026,null,null,"Steigerung Durchschnittsgehalt",null,1.4999999999999999E-2]
[null,"Aktuelle Rentenpunkte",null,6,null,null,"Geburtsjahr Kind 3",null,null,null,null,"Rentenwert je Punkt",null,34]
[null,null,null,null,null,null,"Geburtsjahr Kind 4",null,null,null,null,"Steigerung Rentenwert",null,1.4999999999999999E-2]
[null,"Konsumausgaben",null,null,null,null,"Geburtsjahr Kind 5"]
[null,"Konsum aktuell p.a.",null,20000,null,null,"Geburtsjahr Kind 6",null,null,null,null,"Immobilien"]
[null,"Konsum Steigerung p.a.",null,0.05,null,null,"Geburtsjahr Kind 7",null,null,null,null,"Wertsteigerung",null,0.02]
[null,"Konsum im Alter",null,0.8,null,null,"Geburtsjahr Kind 8",null,null,null,null,"Mietensteigerung",null,0.03]
[null,"NettoKosten Kind p.M. ",null,400,null,null,null,null,null,null,null,"Kostensteigung",null,0.02]
[null,"Steigerungsrate Kosten Kinder",null,0.05,null,null,"Finanzielle Eigenständigkeit"]
[null,null,null,null,null,null,"Alter Kind 1 ",null,25,null,null,"ETF"]
[null,"Einnahmen",null,null,null,null,"Alter Kind 2",null,24,null,null,"Entnahmerate für fin. Freiheit",null,0.03]
[null,"Nettogehalt aktuell p.a.",null,30000,null,null,"Alter Kind 3"]
[null,"Gehaltssteigerung p.a. (20 Jahre)",null,0.06,null,null,"Alter Kind 4"]
[null,"Gehaltssteigerung p.a. (bis Rente)",null,0.03,null,null,"Alter Kind 5"]
[null,null,null,null,null,null,"Alter Kind 6"]
[null,"Wertpapiere & Cash",null,null,null,null,"Alter Kind 7"]
[null,"Cash",null,5000,null,null,"Alter Kind 8"]
[null,"Wert Aktien",null,400]
[null,"Wert Immobilien (abbezahlt)",null,0]
[null,"Startvermögen",null,{"$f":"SUM(D26:D28)","v":5400}]

{"sheet":"Start","index":1,"n_rows":44,"n_cols":22,"rows_kept":44,"cut":false,"hidden":false,"merged":[[37,1,37,8],[21,11,21,17],[37,11,37,17],[21,6,21,8],[7,1,7,8],[7,11,7,17],[21,1,21,3]]}
[null,null,null,"Start"]
[]
[null,"Aktuelles Jahr","Alter",{"$f":"IF(D5>0,\"Jahre bis Rente\",\"Jahre in Rente\")","v":"Jahre bis Rente"},null,null,"Einnahmen","Konsum","Cashflow",null,null,"Cash Bestand","Investments neu","Bilanzsumme",null,"Vermögen","Cash verfügbar",{"$f":"IFERROR(IF(INDEX(Table5[Value],MATCH($B$5-1,Table5[Datumjahr],0),1)<>0,\"Achtung Wirtschaftskrise!\",\"\"),\"\")","v":""}]
[]
[null,2020,{"$f":"Alter+B5-YEAR(NOW())","v":28},{"$f":"ABS(Renteneintritt-C5)","v":39},null,null,{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[Einnahmen Summe])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[Ausgaben Summe])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[[freier Cashflow ]])","v":0},null,null,{"$f":"IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"SUM(Start!$D$33:$D$34)*-1","v":0},{"$f":"Start!$M$16","v":0},null,{"$f":"SUM(Start!$Q$11:$Q$13)","v":0},{"$f":"Start!$I$34","v":5400},{"$f":"IF(AND($I$28>=0,$B$5<>YEAR(NOW())),\"Finanzielle Freiheit erreicht!\",\nIF($I$27>=0,\"Rentenlücke geschlossen!\",\"\"))","v":""}]
[]
[]
[null,{"$f":"\"Gewinn- und Verlustrechnung für \"&B5-1","v":"Gewinn- und Verlustrechnung für 2019"},null,null,null,null,null,null,null,null,null,{"$f":"\"Bilanz Ende \"&B5-1","v":"Bilanz Ende 2019"}]
[null,"Aufwendung",{"$f":"$B$5-1","v":2019},"Veränderung",null,null,"Ertrag",{"$f":"$B$5-1","v":2019},"Veränderung",null,null,"Aktiva",{"$f":"$B$5-1","v":2019},"Vorjahr",null,"Passiva",{"$f":"$B$5-1","v":2019},"Vorjahr"]
[null,"Konsumausgaben",null,null,null,null,"Gehalt",null,null,null,null,"Anlagevermögen",null,null,null,"Eigenkapital"]
[null,"Konsum",{"$f":"IFERROR(INDEX(Simulation_Tab[Konsumausgaben p.M.],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1)*12,0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Konsumausgaben p.M.],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1)*12,0)-IFERROR(INDEX(Simulation_Tab[Konsumausgaben p.M.],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1)*12,0)","v":0},null,null,"Nettolohn",{"$f":"SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[Nettolohn])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[Nettolohn])-SUMIF(Simulation_Tab[Datum],$B$5-2,Simulation_Tab[Nettolohn])","v":0},null,null,"Immobilien",{"$f":"IFERROR(INDEX(Simulation_Tab[Immo Wert],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Immo Wert],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)-IFERROR(INDEX(Simulation_Tab[Immo Wert],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1),0)","v":0},null,"ETF",{"$f":"IFERROR(INDEX(Simulation_Tab[ETF-Wert],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[ETF-Wert],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)-IFERROR(INDEX(Simulation_Tab[ETF-Wert],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1),0)","v":0}]
[null,"Kinder",{"$f":"IFERROR(INDEX(Simulation_Tab[Ausgaben Kinder],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1)*12,0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Ausgaben Kinder],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1)*12,0)-IFERROR(INDEX(Simulation_Tab[Ausgaben Kinder],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1)*12,0)","v":0},null,null,null,null,null,null,null,"Umlaufvermögen",null,null,null,"Immobilien",{"$f":"IFERROR(INDEX(Simulation_Tab[Immo_EK_Bestand],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Immo_EK_Bestand],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)-IFERROR(INDEX(Simulation_Tab[Immo_EK_Bestand],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1),0)","v":0}]
[null,"Finanzierung aus Vermietung",null,null,null,null,"Vermietung",null,null,null,null,"Cash",{"$f":"IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)-IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1),0)","v":0},null,"Cash",{"$f":"IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)-IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1),0)","v":0}]
[null,"Zinsen",{"$f":"IFERROR(INDEX(Simulation_Tab[Zinsen],MATCH($B$5-1,Simulation_Tab[Suchjahr],0))*12,0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Zinsen],MATCH($B$5-1,Simulation_Tab[Suchjahr],0))*12,0)-IFERROR(INDEX(Simulation_Tab[Zinsen],MATCH($B$5-2,Simulation_Tab[Suchjahr],0))*12,0)","v":0},null,null,"Mieten",{"$f":"SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[Miete])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[Miete])-SUMIF(Simulation_Tab[Datum],$B$5-2,Simulation_Tab[Miete])","v":0},null,null,"ETF",{"$f":"IFERROR(INDEX(Simulation_Tab[ETF-Wert],MATCH(($B$5-1),Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[ETF-Wert],MATCH(($B$5-1),Simulation_Tab[Suchjahr],0),1),0)-IFERROR(INDEX(Simulation_Tab[ETF-Wert],MATCH(($B$5-2),Simulation_Tab[Suchjahr],0),1),0)","v":0},null,"Fremdkapital"]
[null,"Tilgung",{"$f":"IFERROR(INDEX(Simulation_Tab[Tilgung],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1)*12,0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Tilgung],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1)*12,0)-IFERROR(INDEX(Simulation_Tab[Tilgung],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1)*12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Bankdarlehen",{"$f":"IFERROR(INDEX(Simulation_Tab[Immo_FK_Bestand],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Immo_FK_Bestand],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)-IFERROR(INDEX(Simulation_Tab[Immo_FK_Bestand],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1),0)","v":0}]
[null,"n.u. Kosten",{"$f":"IFERROR(INDEX(Simulation_Tab[n.u. Kosten],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1)*12,0)","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[n.u. Kosten],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1)*12,0)-IFERROR(INDEX(Simulation_Tab[n.u. Kosten],MATCH($B$5-2,Simulation_Tab[Suchjahr],0),1)*12,0)","v":0},null,null,null,null,null,null,null,"Summe",{"$f":"SUM(M10:M15)","v":0},{"$f":"SUM(N10:N15)","v":0},null,"Summe",{"$f":"SUM(Q10:Q15)","v":0},{"$f":"SUM(R10:R15)","v":0}]
[null,"Wertpapierhandel",null,null,null,null,"Wertpapierhandel"]
[null,"Verlust",{"$f":"IF(IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-1),0)<0,IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-1),0)*-1,0)","v":0},{"$f":"IF(IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-1),0)<0,IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-1),0)*-1,0)\n-IF(IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-2),0)<0,IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-2),0)*-1,0)","v":0},null,null,"Gewinn",{"$f":"IF(IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-1),0)>70,IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-1),0)*-1,0)","v":0},{"$f":"IF(IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-1),0)>70,IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-1),0)*-1,0)-\nIF(IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-2),0)>70,IFERROR(SUMIFS(Simulation_Tab[ETF_VK_Gewinn],Simulation_Tab[Datum],$B$5-2),0)*-1,0)","v":0}]
[null,"Cash",{"$f":"IF(SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[[freier Cashflow ]])>0,SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[[freier Cashflow ]]),0)","v":0},{"$f":"IF(C19<>0,SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[[freier Cashflow ]])-SUMIF(Simulation_Tab[Datum],$B$5-2,Simulation_Tab[[freier Cashflow ]]),0)","v":0},null,null,"Cash",{"$f":"IF(SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[[freier Cashflow ]])<0,SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[[freier Cashflow ]]),0)","v":0},{"$f":"IF(H19<>0,SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[[freier Cashflow ]])-SUMIF(Simulation_Tab[Datum],$B$5-2,Simulation_Tab[[freier Cashflow ]]),0)","v":0}]
[null,"Summe",{"$f":"SUM(C10:C19)","v":0},{"$f":"SUM(D10:D19)","v":0},null,null,"Summe",{"$f":"SUM(H10:H19)","v":0},{"$f":"SUM(I10:I19)","v":0}]
[]
[null,"Cashflow - Rechnung",null,null,null,null,"Forecast",null,null,null,null,"10 Jahres Rückblick"]
[null,"Position",null,{"$f":"B5-1","v":2019},null,null,"Rentenlücke und finanzielle Freiheit p.a.",null,null,null,null,"Jahr","Gewinn","Vermögen",null,"Jahr","Gewinn","Vermögen"]
[null,"+ Nettolohn",null,{"$f":"H11","v":0},null,null,"Rente bei sofortigem Eintritt",null,{"$f":"MAX(INDEX(Renten_Tab[Rentenpunkte akk],MATCH(B5,Renten_Tab[Suchjahr],0),1)*INDEX(Renten_Tab[Rentenwert],MATCH(B5,Renten_Tab[Suchjahr],0),1)*12*(1-(67-C5)*0.003*12),0)","v":0},null,null,{"$f":"B5-1","v":2019},{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L24,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L24-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L24,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-10","v":2010},{"$f":"VLOOKUP(P24,$L$24:$N$33,2,FALSE)","v":0},{"$f":"VLOOKUP(P24,$L$24:$N$33,3,FALSE)","v":0}]
[null,"- Konsum",null,{"$f":"-C11","v":0},null,null,"Vss. Rentenwert bei Renteneintritt",null,{"$f":"INDEX(Renten_Tab[Rentenpunkte akk],MATCH(\"R\",Renten_Tab[Beruf/Rente],0),1)*INDEX(Renten_Tab[Rentenwert],MATCH(\"R\",Renten_Tab[Beruf/Rente],0),1)*12","v":47850.506574753286},null,null,{"$f":"L24-1","v":2018},{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L25,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L25-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L25,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-9","v":2011},{"$f":"VLOOKUP(P25,$L$24:$N$33,2,FALSE)","v":0},{"$f":"VLOOKUP(P25,$L$24:$N$33,3,FALSE)","v":0}]
[null,"- Kinder",null,{"$f":"-C12","v":0},null,null,"Vss. Konsum bei Renteneintritt",null,{"$f":"(INDEX(Simulation_Tab[Konsumausgaben p.M.],MATCH($B$5-1+$D$5,Simulation_Tab[Suchjahr],0),1)+INDEX(Simulation_Tab[Ausgaben Kinder],MATCH($B$5-1+$D$5,Simulation_Tab[Suchjahr],0),1))*12","v":102167.63663854366},null,null,{"$f":"L25-1","v":2017},{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L26,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L26-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L26,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-8","v":2012},0,0]
[null,"Cashflow aus Lebensunterhalt",null,{"$f":"SUM(D24:D26)","v":0},null,null,"Vss. Rentenlücke/ Überschuss",null,{"$f":"$I$25+$D$32+$Q$11*Entnahmerate-$I$26","v":-54317.13006379037},null,null,{"$f":"L26-1","v":2016},{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L27,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L27-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L27,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-7","v":2013},0,0]
[null,"+ Miete",null,{"$f":"H14","v":0},null,null,"akt. Differenz zu fin. Freiheit",null,{"$f":"(+$D$32+$Q$11*Entnahmerate-$C$11-$C$12)","v":0},null,null,2015,{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L28,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L28-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L28,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-6","v":2014},0,0]
[null,"- Tilgung",null,{"$f":"-C14","v":0},null,null,null,null,null,null,null,2014,{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L29,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L29-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L29,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-5","v":2015},0,0]
[null,"- Zinsen",null,{"$f":"-C15","v":0},null,null,{"$f":"\"Geplante Investments \"&B5","v":"Geplante Investments 2020"},null,null,null,null,2013,{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L30,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L30-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L30,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-4","v":2016},0,0]
[null,"- n.u. Kosten",null,{"$f":"-C16","v":0},null,null,"Cash verfügbar",null,{"$f":"IF(B5=YEAR(NOW()),Startvermögen,L5)","v":5400},null,null,2012,{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L31,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L31-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L31,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-3","v":2017},0,0]
[null,"Cashflow aus Immobilien",null,{"$f":"SUM(D28:D31)","v":0},null,null,"ETFs",null,{"$f":"SUM(ETF!L9:L13)*-1","v":0},null,null,2011,{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L32,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L32-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L32,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-2","v":2018},0,0]
[null,"- ETF Invest/ + ETF Verkauf",null,{"$f":"SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[ETF Investment])*-1","v":0},null,null,"Immobilien",null,{"$f":"SUMIF(Immobilien!E34:I34,\"TRUE\",Immobilien!E15:I15)*-1","v":0},null,null,2010,{"$f":"IFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L33,Simulation_Tab[Suchjahr],0),1)-\nIFERROR(INDEX(Simulation_Tab[Vermögen],MATCH($L33-1,Simulation_Tab[Suchjahr],0),1), Startvermögen),0)","v":0},{"$f":"IFERROR(SUMIF(Simulation_Tab[Suchjahr],$L33,Simulation_Tab[Vermögen]),0)","v":0},null,{"$f":"$B$5-1","v":2019},0,0]
[null,"- Immo ink NK",null,{"$f":"SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[Immo_EK_Kauf])*-1+SUMIF(Simulation_Tab[Datum],$B$5-1,Simulation_Tab[Kaufnebenkosten_EK])*-1","v":0},null,null,"Cash übrig",null,{"$f":"I31+I32+I33","v":5400}]
[null,"Cashflow aus Investitionen",null,{"$f":"SUM(D33:D34)","v":0}]
[null,{"$f":"\"Cashflow in \"&D23","v":"Cashflow in 2019"},null,{"$f":"D27+D32+D35","v":0}]
[]
[null,"Cashflow Entwicklung",null,null,null,null,null,null,null,null,null,"Lücke zur finanziellen Freiheit",null,null,null,null,null,null,null,null,null,"Finanzielle Freiheit"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Nettolohn",{"$f":"D24","v":0},null,null,null,"Konsum",{"$f":"SUM(D25:D26)","v":0}]
[null,"Cashflow Lebensunterhalt",{"$f":"D27","v":0},null,null,null,null,null,null,null,null,"Konsum",{"$f":"D25+D26","v":0},null,null,null,"Cashflow Immobilien",{"$f":"D32","v":0}]
[null,"Cashflow Immobilien",{"$f":"D32","v":0},null,null,null,null,null,null,null,null,"Cashflow aus Immobilien",{"$f":"D32","v":0},null,null,null,"pot. Cash aus ETFs",{"$f":"Q11*Entnahmerate","v":0}]
[null,"Cashflow Investitionen",{"$f":"D35","v":0},null,null,null,null,null,null,null,null,"Cashflow aus Investitionen",{"$f":"D35","v":0},null,null,null,"Lücke zu fin. Freiheit",{"$f":"SUM(R40:R42)","v":0}]
[null,{"$f":"\"Cashflow \"&$D$23","v":"Cashflow 2019"},{"$f":"D36","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(M40:M43)","v":0}]

{"sheet":"ETF","index":2,"n_rows":33,"n_cols":19,"rows_kept":33,"cut":false,"hidden":false,"merged":[[14,1,14,6],[14,7,14,13],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3]]}
[null,null,null,"ETFs"]
[]
[null,"Aktuelles Jahr","Alter",{"$f":"IF(D5>0,\"Jahre bis Rente\",\"Jahre in Rente\")","v":"Jahre bis Rente"},"Einnahmen","Konsum","Cashflow","Cash Bestand","Investments neu","Bilanzsumme","Vermögen","Cash verfügbar",2020,2020]
[]
[null,2020,{"$f":"Alter+B5-YEAR(NOW())","v":28},{"$f":"ABS(Renteneintritt-C5)","v":39},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[Einnahmen Summe])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[Ausgaben Summe])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[[freier Cashflow ]])","v":0},{"$f":"IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"SUM(Start!$D$33:$D$34)","v":0},{"$f":"Start!$M$16","v":0},{"$f":"SUM(Start!$Q$11:$Q$13)","v":0},{"$f":"Start!$I$34","v":5400}]
[]
[]
[null,null,"Charakteristika",null,"CAGR","Volatilität","Stück Portfolio","akt. Preis","Perf. 1 Jahr","Portfolio Wert","Portf. Perf. total","Kauf/Verkauf*","Ausschüttung**","Anzeige"]
[true,"ETF1","100 umsatzstärkste Aktien der USA mit  Fokus auf Technologiesektor",null,0.21,0.19,{"$f":"SUMIF(Table5[Datumjahr],\"<\"&ETF!$B$5,Table5[ETF 1])","v":0},{"$f":"IFERROR(INDEX(Table5[ETF1 Kurs],MATCH(($B$5-Parameter!$U$5)*12,Table5[Monat],0),1),100)","v":100},{"$f":"IFERROR(H9/INDEX(Table5[ETF1 Kurs],MATCH(($B$5-Parameter!$U$5-1)*12,Table5[Monat],0),1)-1,0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF1 Wert],MATCH(($B$5-YEAR(NOW()))*12,Table5[Monat],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF1 Kurs],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)/INDEX(Table5[Einstandspreis_ETF1],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)-1,0)","v":0},0,{"$f":"IF(L9<0,L9/J9*-1,0)","v":0},null,null,null,null,"Nasdaq 100","https://www.onvista.de/etf/INVESCO-MARKETS-III-PLC-EQQQ-NASDAQ-100-UCITS-ETF-USD-DIS-Fonds-IE0032077012"]
[true,"ETF2","1600 größte Unternehmen in allen Industrienationen",null,0.11,0.15,{"$f":"SUMIF(Table5[Datumjahr],\"<\"&ETF!$B$5,Table5[ETF2])","v":0},{"$f":"IFERROR(INDEX(Table5[ETF2 Kurs],MATCH(($B$5-Parameter!$U$5)*12,Table5[Monat],0),1),100)","v":100},{"$f":"IFERROR(H10/INDEX(Table5[ETF2 Kurs],MATCH(($B$5-Parameter!$U$5-1)*12,Table5[Monat],0),1)-1,0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF2 Wert],MATCH(($B$5-YEAR(NOW()))*12,Table5[Monat],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF2 Kurs],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)/INDEX(Table5[Einstandspreis_ETF2],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)-1,0)","v":0},0,{"$f":"IF(L10<0,L10/J10*-1,0)","v":0},null,null,null,null,"MSCI World","https://www.onvista.de/etf/ISHARES-CORE-MSCI-WORLD-UCITS-ETF-USD-ACC-Fonds-IE00B4L5Y983"]
[true,"ETF3","30 größte Unternehmen in DE mit Fokus auf den Automobilsektor",null,7.0000000000000007E-2,0.2,{"$f":"SUMIF(Table5[Datumjahr],\"<\"&ETF!$B$5,Table5[ETF3])","v":0},{"$f":"IFERROR(INDEX(Table5[ETF3 Kurs],MATCH(($B$5-Parameter!$U$5)*12,Table5[Monat],0),1),100)","v":100},{"$f":"IFERROR(H11/INDEX(Table5[ETF3 Kurs],MATCH(($B$5-Parameter!$U$5-1)*12,Table5[Monat],0),1)-1,0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF3 Wert],MATCH(($B$5-YEAR(NOW()))*12,Table5[Monat],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF3 Kurs],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)/INDEX(Table5[Einstandspreis_ETF3],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)-1,0)","v":0},0,0,null,null,null,null,"DAX","https://www.onvista.de/etf/COMSTAGE-DAX-UCITS-ETF-I-EUR-DIS-Fonds-LU0378438732"]
[true,"ETF4","1400 Aktien aus Schwellenländern mit Fokus auf China und Südkorea",null,0.04,0.16,{"$f":"SUMIF(Table5[Datumjahr],\"<\"&ETF!$B$5,Table5[ETF4])","v":0},{"$f":"IFERROR(INDEX(Table5[ETF4 Kurs],MATCH(($B$5-Parameter!$U$5)*12,Table5[Monat],0),1),100)","v":100},{"$f":"IFERROR(H12/INDEX(Table5[ETF4 Kurs],MATCH(($B$5-Parameter!$U$5-1)*12,Table5[Monat],0),1)-1,0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF4 Wert],MATCH(($B$5-YEAR(NOW()))*12,Table5[Monat],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF4 Kurs],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)/INDEX(Table5[Einstandspreis_ETF4],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)-1,0)","v":0},0,0,null,null,null,null,"MSCI World EM","https://www.onvista.de/etf/ISHARES-MSCI-EMERGING-MARKETS-UCITS-ETF-USD-DIS-Fonds-IE00B0M63177"]
[true,"ETF5","600 größte Unternehmen Europas mit  Fokus auf UK und  Schweiz",null,7.0000000000000007E-2,0.17,{"$f":"SUMIF(Table5[Datumjahr],\"<\"&ETF!$B$5,Table5[ETF5])","v":0},{"$f":"IFERROR(INDEX(Table5[ETF5 Kurs],MATCH(($B$5-Parameter!$U$5)*12,Table5[Monat],0),1),100)","v":100},{"$f":"IFERROR(H13/INDEX(Table5[ETF5 Kurs],MATCH(($B$5-Parameter!$U$5-1)*12,Table5[Monat],0),1)-1,0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF5 Wert],MATCH(($B$5-YEAR(NOW()))*12,Table5[Monat],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table5[ETF5 Kurs],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)/INDEX(Table5[Einstandspreis_ETF5],MATCH(($B$5-Parameter!$U$5+1)*12,Table5[Monat],0),1)-1,0)","v":0},0,0,null,null,null,null,"600 Eurostoxx","https://www.onvista.de/etf/ISHARES-STOXX-EUROPE-600-DE-UCITS-ETF-EUR-DIS-Fonds-DE0002635307"]
[]
[null,"Performance Index ETFs",null,null,null,null,null,"Portfolioentwicklung"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* Betrag verteilt über das kommenden Jahr"]
[null,"**konstante Entnahmerate verteilt über das kommende Jahr in % der Gesamtposition"]

{"sheet":"Immobilien","index":3,"n_rows":34,"n_cols":19,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Immobilien"]
[]
[null,"Aktuelles Jahr","Alter",{"$f":"IF(D5>0,\"Jahre bis Rente\",\"Jahre in Rente\")","v":"Jahre bis Rente"},null,null,"Einnahmen","Konsum","Cashflow",null,null,"Cash Bestand","Investments neu","Bilanzsumme","Vermögen","Cash verfügbar",null,2020,2020]
[]
[null,2020,{"$f":"Alter+B5-YEAR(NOW())","v":28},{"$f":"ABS(Renteneintritt-C5)","v":39},null,null,{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[Einnahmen Summe])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[Ausgaben Summe])","v":0},{"$f":"SUMIF(Simulation_Tab[Datum],Parameter!$B$5-1,Simulation_Tab[[freier Cashflow ]])","v":0},null,null,{"$f":"IFERROR(INDEX(Simulation_Tab[Cash],MATCH($B$5-1,Simulation_Tab[Suchjahr],0),1),0)","v":0},{"$f":"SUM(Start!$D$33:$D$34)","v":0},{"$f":"Start!$M$16","v":0},{"$f":"SUM(Start!$Q$11:$Q$13)","v":0},{"$f":"Start!$I$34","v":5400}]
[]
[]
[null,"Expose",null,null,null,null,"Alternative 1","Alternative 2","Alternative 3",null,null,"Immobilien Bestand"]
[null,"Größe in m2",null,null,null,null,{"$f":"Immo_gen!D3","v":142},{"$f":"Immo_gen!E3","v":48},{"$f":"Immo_gen!F3","v":144}]
[null,"Preis",null,null,null,null,{"$f":"Immo_gen!D4","v":486000},{"$f":"Immo_gen!E4","v":189000},{"$f":"Immo_gen!F4","v":554000}]
[null,"Lage",null,null,null,null,{"$f":"Immo_gen!D5","v":"B"},{"$f":"Immo_gen!E5","v":"A"},{"$f":"Immo_gen!F5","v":"A"}]
[null,"Kaufnebenkosten",null,null,null,null,{"$f":"Immo_gen!D6","v":82620},{"$f":"Immo_gen!E6","v":20790},{"$f":"Immo_gen!F6","v":77560.000000000015}]
[]
[null,"Finanzierung"]
[null,"Eigenkapital",null,null,null,null,{"$f":"Immo_gen!D9","v":126360},{"$f":"Immo_gen!E9","v":22680},{"$f":"Immo_gen!F9","v":155120.00000000003}]
[null,"Fremdkapital",null,null,null,null,{"$f":"Immo_gen!D10","v":442260},{"$f":"Immo_gen!E10","v":187110},{"$f":"Immo_gen!F10","v":476440}]
[null,"Zinsen p.a.",null,null,null,null,{"$f":"Immo_gen!D11","v":1.01E-2},{"$f":"Immo_gen!E11","v":1.0699999999999999E-2},{"$f":"Immo_gen!F11","v":1.7000000000000001E-2}]
[null,"Tilgung p.a.",null,null,null,null,{"$f":"Immo_gen!D12","v":3.44E-2},{"$f":"Immo_gen!E12","v":3.1E-2},{"$f":"Immo_gen!F12","v":3.04E-2}]
[null,"Annuität p.a.",null,null,null,null,{"$f":"Immo_gen!D13","v":19680.57},{"$f":"Immo_gen!E13","v":7802.4870000000001},{"$f":"Immo_gen!F13","v":22583.255999999998}]
[null,"Annuität p.M.",null,null,null,null,{"$f":"Immo_gen!D14","v":1640.0474999999999},{"$f":"Immo_gen!E14","v":650.20725000000004},{"$f":"Immo_gen!F14","v":1881.9379999999999}]
[]
[null,"Wirtschaftlichkeit p.M.",null,null,null,null,null,null,null,null,null,"Wert und Vermögensentwicklung"]
[null,"Kaltmiete",null,null,null,null,{"$f":"Immo_gen!D17","v":1121.6353385692737},{"$f":"Immo_gen!E17","v":774.40025712949762},{"$f":"Immo_gen!F17","v":1242.9895440321509}]
[null,"Nicht umlagefähige Kosten",null,null,null,null,{"$f":"Immo_gen!D18","v":112.16353385692737},{"$f":"Immo_gen!E18","v":46.464015427769858},{"$f":"Immo_gen!F18","v":111.86905896289358}]
[null,"Instandhaltung (10% Miete)",null,null,null,null,{"$f":"Immo_gen!D19","v":112.16353385692737},{"$f":"Immo_gen!E19","v":77.440025712949762},{"$f":"Immo_gen!F19","v":124.29895440321509}]
[null,"Cashflow p.a.",null,null,null,null,{"$f":"Immo_gen!D20","v":-742.73922914458103},{"$f":"Immo_gen!E20","v":0.28896598877793167},{"$f":"Immo_gen!F20","v":-875.11646933395775}]
[]
[null,"Hilfe"]
[null,"Miete je m2",null,null,null,null,{"$f":"Immo_gen!D23","v":7.8988404124596743},{"$f":"Immo_gen!E23","v":16.133338690197867},{"$f":"Immo_gen!F23","v":8.6318718335566036}]
[null,"Kaufpreis je m2",null,null,null,null,{"$f":"Immo_gen!D24","v":3422.5352112676055},{"$f":"Immo_gen!E24","v":3937.5},{"$f":"Immo_gen!F24","v":3847.2222222222222}]
[null,"Bruttomietrendite",null,null,null,null,{"$f":"Immo_gen!D25","v":2.7694699717759844E-2},{"$f":"Immo_gen!E25","v":4.9168270293936354E-2},{"$f":"Immo_gen!F25","v":2.6923961242573666E-2}]
[null,"Nettomietrendite",null,null,null,null,{"$f":"Immo_gen!D26","v":1.8936546815562286E-2},{"$f":"Immo_gen!E26","v":3.7208420762978867E-2},{"$f":"Immo_gen!F26","v":1.9130182988144444E-2}]
[null,"Kaufentscheidung"]
[null,null,null,null,null,null,false,false,false]

{"sheet":"Simulation","index":4,"n_rows":970,"n_cols":29,"rows_kept":562,"cut":true,"hidden":true,"merged":[[0,3,0,8],[0,21,0,23],[0,9,0,11],[0,12,0,20]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,"GuV aus Lebensstil",null,null,null,null,null,"ETF",null,null,"Immo",null,null,null,null,null,null,null,null,"Übersicht"]
["Suchjahr","Datum","Jahr","Monat","Beruf/Rente","Konsumausgaben p.M.","Ausgaben Kinder","Nettolohn","gesetzliche Rente","ETF Investment","ETF-Wert","ETF_VK_Gewinn","Immo Invest","Immo Wert","Immo_EK_Kauf","Kaufnebenkosten_EK","Immo_FK_Bestand","Immo_EK_Bestand","Zinsen","Tilgung","n.u. Kosten","Miete","Einnahmen Summe","Ausgaben Summe","freier Cashflow ","Investitionen inkl Nk","Cashflow","Cash","Vermögen"]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B4,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},{"$f":"IFERROR(ROUNDDOWN((D3-1)/12,0)+1,\"\")","v":1},1,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L2","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB2:AF2)","v":0},{"$f":"ETF_blind!U2","v":0},{"$f":"IFERROR(ETF_blind!AV2,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"Startvermögen+Simulation_Tab[[#This Row],[Cashflow]]","v":6233.333333333333},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":6233.333333333333}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B5,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"D3+1","v":2},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L3","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB3:AF3)","v":0},{"$f":"ETF_blind!U3","v":0},{"$f":"IFERROR(ETF_blind!AV3,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB3+Simulation_Tab[[#This Row],[Cashflow]]","v":7066.6666666666661},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":7066.6666666666661}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B6,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"D4+1","v":3},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L4","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB4:AF4)","v":0},{"$f":"ETF_blind!U4","v":0},{"$f":"IFERROR(ETF_blind!AV4,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB4+Simulation_Tab[[#This Row],[Cashflow]]","v":7899.9999999999991},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":7899.9999999999991}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B7,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,4,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L5","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB5:AF5)","v":0},{"$f":"ETF_blind!U5","v":0},{"$f":"IFERROR(ETF_blind!AV5,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB5+Simulation_Tab[[#This Row],[Cashflow]]","v":8733.3333333333321},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":8733.3333333333321}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B8,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,5,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L6","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB6:AF6)","v":0},{"$f":"ETF_blind!U6","v":0},{"$f":"IFERROR(ETF_blind!AV6,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB6+Simulation_Tab[[#This Row],[Cashflow]]","v":9566.6666666666661},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":9566.6666666666661}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B9,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,6,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L7","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB7:AF7)","v":0},{"$f":"ETF_blind!U7","v":0},{"$f":"IFERROR(ETF_blind!AV7,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB7+Simulation_Tab[[#This Row],[Cashflow]]","v":10400},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":10400}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B10,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,7,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L8","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB8:AF8)","v":0},{"$f":"ETF_blind!U8","v":0},{"$f":"IFERROR(ETF_blind!AV8,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB8+Simulation_Tab[[#This Row],[Cashflow]]","v":11233.333333333334},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":11233.333333333334}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B11,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,8,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L9","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB9:AF9)","v":0},{"$f":"ETF_blind!U9","v":0},{"$f":"IFERROR(ETF_blind!AV9,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB9+Simulation_Tab[[#This Row],[Cashflow]]","v":12066.666666666668},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":12066.666666666668}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B12,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,9,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L10","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB10:AF10)","v":0},{"$f":"ETF_blind!U10","v":0},{"$f":"IFERROR(ETF_blind!AV10,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB10+Simulation_Tab[[#This Row],[Cashflow]]","v":12900.000000000002},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":12900.000000000002}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B13,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,10,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L11","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB11:AF11)","v":0},{"$f":"ETF_blind!U11","v":0},{"$f":"IFERROR(ETF_blind!AV11,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB11+Simulation_Tab[[#This Row],[Cashflow]]","v":13733.333333333336},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":13733.333333333336}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B14,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,11,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L12","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB12:AF12)","v":0},{"$f":"ETF_blind!U12","v":0},{"$f":"IFERROR(ETF_blind!AV12,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB12+Simulation_Tab[[#This Row],[Cashflow]]","v":14566.66666666667},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":14566.66666666667}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B15,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2020},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2020},1,12,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1666.6666666666667},{"$f":"Konsum_Kids!L13","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2500},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB13:AF13)","v":0},{"$f":"ETF_blind!U13","v":0},{"$f":"IFERROR(ETF_blind!AV13,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2500},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1666.6666666666667},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":833.33333333333326},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":833.33333333333326},{"$f":"AB13+Simulation_Tab[[#This Row],[Cashflow]]","v":15400.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":15400.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B16,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,13,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L14","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB14:AF14)","v":0},{"$f":"ETF_blind!U14","v":0},{"$f":"IFERROR(ETF_blind!AV14,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB14+Simulation_Tab[[#This Row],[Cashflow]]","v":16300.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":16300.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B17,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,14,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L15","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB15:AF15)","v":0},{"$f":"ETF_blind!U15","v":0},{"$f":"IFERROR(ETF_blind!AV15,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB15+Simulation_Tab[[#This Row],[Cashflow]]","v":17200.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":17200.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B18,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,15,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L16","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB16:AF16)","v":0},{"$f":"ETF_blind!U16","v":0},{"$f":"IFERROR(ETF_blind!AV16,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB16+Simulation_Tab[[#This Row],[Cashflow]]","v":18100.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":18100.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B19,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,16,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L17","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB17:AF17)","v":0},{"$f":"ETF_blind!U17","v":0},{"$f":"IFERROR(ETF_blind!AV17,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB17+Simulation_Tab[[#This Row],[Cashflow]]","v":19000.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":19000.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B20,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,17,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L18","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB18:AF18)","v":0},{"$f":"ETF_blind!U18","v":0},{"$f":"IFERROR(ETF_blind!AV18,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB18+Simulation_Tab[[#This Row],[Cashflow]]","v":19900.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":19900.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B21,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,18,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L19","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB19:AF19)","v":0},{"$f":"ETF_blind!U19","v":0},{"$f":"IFERROR(ETF_blind!AV19,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB19+Simulation_Tab[[#This Row],[Cashflow]]","v":20800.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":20800.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B22,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,19,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L20","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB20:AF20)","v":0},{"$f":"ETF_blind!U20","v":0},{"$f":"IFERROR(ETF_blind!AV20,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB20+Simulation_Tab[[#This Row],[Cashflow]]","v":21700.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":21700.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B23,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,20,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L21","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB21:AF21)","v":0},{"$f":"ETF_blind!U21","v":0},{"$f":"IFERROR(ETF_blind!AV21,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB21+Simulation_Tab[[#This Row],[Cashflow]]","v":22600.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":22600.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B24,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,21,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L22","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB22:AF22)","v":0},{"$f":"ETF_blind!U22","v":0},{"$f":"IFERROR(ETF_blind!AV22,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB22+Simulation_Tab[[#This Row],[Cashflow]]","v":23500.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":23500.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B25,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,22,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L23","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB23:AF23)","v":0},{"$f":"ETF_blind!U23","v":0},{"$f":"IFERROR(ETF_blind!AV23,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB23+Simulation_Tab[[#This Row],[Cashflow]]","v":24400.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":24400.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B26,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,23,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L24","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB24:AF24)","v":0},{"$f":"ETF_blind!U24","v":0},{"$f":"IFERROR(ETF_blind!AV24,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB24+Simulation_Tab[[#This Row],[Cashflow]]","v":25300.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":25300.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B27,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2021},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2021},2,24,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1750.0000000000002},{"$f":"Konsum_Kids!L25","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2650},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB25:AF25)","v":0},{"$f":"ETF_blind!U25","v":0},{"$f":"IFERROR(ETF_blind!AV25,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2650},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1750.0000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":899.99999999999977},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":899.99999999999977},{"$f":"AB25+Simulation_Tab[[#This Row],[Cashflow]]","v":26200.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":26200.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B28,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,25,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L26","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB26:AF26)","v":0},{"$f":"ETF_blind!U26","v":0},{"$f":"IFERROR(ETF_blind!AV26,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB26+Simulation_Tab[[#This Row],[Cashflow]]","v":27171.500000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":27171.500000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B29,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,26,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L27","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB27:AF27)","v":0},{"$f":"ETF_blind!U27","v":0},{"$f":"IFERROR(ETF_blind!AV27,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB27+Simulation_Tab[[#This Row],[Cashflow]]","v":28143.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":28143.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B30,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,27,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L28","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB28:AF28)","v":0},{"$f":"ETF_blind!U28","v":0},{"$f":"IFERROR(ETF_blind!AV28,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB28+Simulation_Tab[[#This Row],[Cashflow]]","v":29114.500000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":29114.500000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B31,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,28,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L29","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB29:AF29)","v":0},{"$f":"ETF_blind!U29","v":0},{"$f":"IFERROR(ETF_blind!AV29,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB29+Simulation_Tab[[#This Row],[Cashflow]]","v":30086.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":30086.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B32,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,29,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L30","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB30:AF30)","v":0},{"$f":"ETF_blind!U30","v":0},{"$f":"IFERROR(ETF_blind!AV30,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB30+Simulation_Tab[[#This Row],[Cashflow]]","v":31057.500000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":31057.500000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B33,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,30,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L31","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB31:AF31)","v":0},{"$f":"ETF_blind!U31","v":0},{"$f":"IFERROR(ETF_blind!AV31,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB31+Simulation_Tab[[#This Row],[Cashflow]]","v":32029.000000000004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":32029.000000000004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B34,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,31,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L32","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB32:AF32)","v":0},{"$f":"ETF_blind!U32","v":0},{"$f":"IFERROR(ETF_blind!AV32,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB32+Simulation_Tab[[#This Row],[Cashflow]]","v":33000.500000000007},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":33000.500000000007}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B35,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,32,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L33","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB33:AF33)","v":0},{"$f":"ETF_blind!U33","v":0},{"$f":"IFERROR(ETF_blind!AV33,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB33+Simulation_Tab[[#This Row],[Cashflow]]","v":33972.000000000007},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":33972.000000000007}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B36,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,33,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L34","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB34:AF34)","v":0},{"$f":"ETF_blind!U34","v":0},{"$f":"IFERROR(ETF_blind!AV34,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB34+Simulation_Tab[[#This Row],[Cashflow]]","v":34943.500000000007},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":34943.500000000007}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B37,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,34,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L35","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB35:AF35)","v":0},{"$f":"ETF_blind!U35","v":0},{"$f":"IFERROR(ETF_blind!AV35,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB35+Simulation_Tab[[#This Row],[Cashflow]]","v":35915.000000000007},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":35915.000000000007}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B38,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,35,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L36","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB36:AF36)","v":0},{"$f":"ETF_blind!U36","v":0},{"$f":"IFERROR(ETF_blind!AV36,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB36+Simulation_Tab[[#This Row],[Cashflow]]","v":36886.500000000007},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":36886.500000000007}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B39,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2022},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2022},3,36,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1837.5000000000002},{"$f":"Konsum_Kids!L37","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2809.0000000000005},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB37:AF37)","v":0},{"$f":"ETF_blind!U37","v":0},{"$f":"IFERROR(ETF_blind!AV37,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2809.0000000000005},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":1837.5000000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":971.50000000000023},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":971.50000000000023},{"$f":"AB37+Simulation_Tab[[#This Row],[Cashflow]]","v":37858.000000000007},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":37858.000000000007}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B40,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,37,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L38","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB38:AF38)","v":0},{"$f":"ETF_blind!U38","v":0},{"$f":"IFERROR(ETF_blind!AV38,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB38+Simulation_Tab[[#This Row],[Cashflow]]","v":38443.115000000005},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":38443.115000000005}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B41,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,38,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L39","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB39:AF39)","v":0},{"$f":"ETF_blind!U39","v":0},{"$f":"IFERROR(ETF_blind!AV39,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB39+Simulation_Tab[[#This Row],[Cashflow]]","v":39028.230000000003},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":39028.230000000003}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B42,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,39,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L40","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB40:AF40)","v":0},{"$f":"ETF_blind!U40","v":0},{"$f":"IFERROR(ETF_blind!AV40,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB40+Simulation_Tab[[#This Row],[Cashflow]]","v":39613.345000000001},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":39613.345000000001}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B43,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,40,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L41","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB41:AF41)","v":0},{"$f":"ETF_blind!U41","v":0},{"$f":"IFERROR(ETF_blind!AV41,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB41+Simulation_Tab[[#This Row],[Cashflow]]","v":40198.46},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":40198.46}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B44,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,41,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L42","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB42:AF42)","v":0},{"$f":"ETF_blind!U42","v":0},{"$f":"IFERROR(ETF_blind!AV42,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB42+Simulation_Tab[[#This Row],[Cashflow]]","v":40783.574999999997},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":40783.574999999997}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B45,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,42,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L43","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB43:AF43)","v":0},{"$f":"ETF_blind!U43","v":0},{"$f":"IFERROR(ETF_blind!AV43,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB43+Simulation_Tab[[#This Row],[Cashflow]]","v":41368.689999999995},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":41368.689999999995}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B46,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,43,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L44","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB44:AF44)","v":0},{"$f":"ETF_blind!U44","v":0},{"$f":"IFERROR(ETF_blind!AV44,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB44+Simulation_Tab[[#This Row],[Cashflow]]","v":41953.804999999993},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":41953.804999999993}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B47,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,44,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L45","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB45:AF45)","v":0},{"$f":"ETF_blind!U45","v":0},{"$f":"IFERROR(ETF_blind!AV45,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB45+Simulation_Tab[[#This Row],[Cashflow]]","v":42538.919999999991},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":42538.919999999991}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B48,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,45,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L46","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB46:AF46)","v":0},{"$f":"ETF_blind!U46","v":0},{"$f":"IFERROR(ETF_blind!AV46,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB46+Simulation_Tab[[#This Row],[Cashflow]]","v":43124.034999999989},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":43124.034999999989}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B49,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,46,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L47","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB47:AF47)","v":0},{"$f":"ETF_blind!U47","v":0},{"$f":"IFERROR(ETF_blind!AV47,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB47+Simulation_Tab[[#This Row],[Cashflow]]","v":43709.149999999987},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":43709.149999999987}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B50,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,47,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L48","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB48:AF48)","v":0},{"$f":"ETF_blind!U48","v":0},{"$f":"IFERROR(ETF_blind!AV48,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB48+Simulation_Tab[[#This Row],[Cashflow]]","v":44294.264999999985},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":44294.264999999985}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B51,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2023},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2023},4,48,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":1929.3750000000002},{"$f":"Konsum_Kids!L49","v":463.05000000000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":2977.5400000000009},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB49:AF49)","v":0},{"$f":"ETF_blind!U49","v":0},{"$f":"IFERROR(ETF_blind!AV49,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":2977.5400000000009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2392.4250000000002},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":585.11500000000069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":585.11500000000069},{"$f":"AB49+Simulation_Tab[[#This Row],[Cashflow]]","v":44879.379999999983},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":44879.379999999983}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B52,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,49,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L50","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB50:AF50)","v":0},{"$f":"ETF_blind!U50","v":0},{"$f":"IFERROR(ETF_blind!AV50,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB50+Simulation_Tab[[#This Row],[Cashflow]]","v":45523.526149999983},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":45523.526149999983}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B53,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,50,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L51","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB51:AF51)","v":0},{"$f":"ETF_blind!U51","v":0},{"$f":"IFERROR(ETF_blind!AV51,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB51+Simulation_Tab[[#This Row],[Cashflow]]","v":46167.672299999984},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":46167.672299999984}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B54,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,51,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L52","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB52:AF52)","v":0},{"$f":"ETF_blind!U52","v":0},{"$f":"IFERROR(ETF_blind!AV52,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB52+Simulation_Tab[[#This Row],[Cashflow]]","v":46811.818449999984},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":46811.818449999984}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B55,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,52,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L53","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB53:AF53)","v":0},{"$f":"ETF_blind!U53","v":0},{"$f":"IFERROR(ETF_blind!AV53,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB53+Simulation_Tab[[#This Row],[Cashflow]]","v":47455.964599999985},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":47455.964599999985}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B56,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,53,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L54","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB54:AF54)","v":0},{"$f":"ETF_blind!U54","v":0},{"$f":"IFERROR(ETF_blind!AV54,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB54+Simulation_Tab[[#This Row],[Cashflow]]","v":48100.110749999985},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":48100.110749999985}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B57,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,54,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L55","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB55:AF55)","v":0},{"$f":"ETF_blind!U55","v":0},{"$f":"IFERROR(ETF_blind!AV55,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB55+Simulation_Tab[[#This Row],[Cashflow]]","v":48744.256899999986},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":48744.256899999986}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B58,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,55,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L56","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB56:AF56)","v":0},{"$f":"ETF_blind!U56","v":0},{"$f":"IFERROR(ETF_blind!AV56,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB56+Simulation_Tab[[#This Row],[Cashflow]]","v":49388.403049999986},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":49388.403049999986}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B59,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,56,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L57","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB57:AF57)","v":0},{"$f":"ETF_blind!U57","v":0},{"$f":"IFERROR(ETF_blind!AV57,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB57+Simulation_Tab[[#This Row],[Cashflow]]","v":50032.549199999987},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":50032.549199999987}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B60,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,57,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L58","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB58:AF58)","v":0},{"$f":"ETF_blind!U58","v":0},{"$f":"IFERROR(ETF_blind!AV58,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB58+Simulation_Tab[[#This Row],[Cashflow]]","v":50676.695349999987},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":50676.695349999987}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B61,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,58,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L59","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB59:AF59)","v":0},{"$f":"ETF_blind!U59","v":0},{"$f":"IFERROR(ETF_blind!AV59,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB59+Simulation_Tab[[#This Row],[Cashflow]]","v":51320.841499999988},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":51320.841499999988}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B62,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,59,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L60","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB60:AF60)","v":0},{"$f":"ETF_blind!U60","v":0},{"$f":"IFERROR(ETF_blind!AV60,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB60+Simulation_Tab[[#This Row],[Cashflow]]","v":51964.987649999988},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":51964.987649999988}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B63,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2024},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2024},5,60,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2025.84375},{"$f":"Konsum_Kids!L61","v":486.20249999999999},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3156.1924000000008},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB61:AF61)","v":0},{"$f":"ETF_blind!U61","v":0},{"$f":"IFERROR(ETF_blind!AV61,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3156.1924000000008},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2512.0462499999999},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":644.14615000000094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":644.14615000000094},{"$f":"AB61+Simulation_Tab[[#This Row],[Cashflow]]","v":52609.133799999989},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":52609.133799999989}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B64,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,61,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L62","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB62:AF62)","v":0},{"$f":"ETF_blind!U62","v":0},{"$f":"IFERROR(ETF_blind!AV62,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB62+Simulation_Tab[[#This Row],[Cashflow]]","v":53317.049181499991},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":53317.049181499991}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B65,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,62,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L63","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB63:AF63)","v":0},{"$f":"ETF_blind!U63","v":0},{"$f":"IFERROR(ETF_blind!AV63,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB63+Simulation_Tab[[#This Row],[Cashflow]]","v":54024.964562999994},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":54024.964562999994}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B66,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,63,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L64","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB64:AF64)","v":0},{"$f":"ETF_blind!U64","v":0},{"$f":"IFERROR(ETF_blind!AV64,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB64+Simulation_Tab[[#This Row],[Cashflow]]","v":54732.879944499997},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":54732.879944499997}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B67,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,64,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L65","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB65:AF65)","v":0},{"$f":"ETF_blind!U65","v":0},{"$f":"IFERROR(ETF_blind!AV65,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB65+Simulation_Tab[[#This Row],[Cashflow]]","v":55440.795325999999},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":55440.795325999999}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B68,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},{"$f":"IFERROR(ROUNDDOWN((D67-1)/12,0)+1,\"\")","v":6},65,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L66","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB66:AF66)","v":0},{"$f":"ETF_blind!U66","v":0},{"$f":"IFERROR(ETF_blind!AV66,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB66+Simulation_Tab[[#This Row],[Cashflow]]","v":56148.710707500002},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":56148.710707500002}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B69,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,66,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L67","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB67:AF67)","v":0},{"$f":"ETF_blind!U67","v":0},{"$f":"IFERROR(ETF_blind!AV67,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB67+Simulation_Tab[[#This Row],[Cashflow]]","v":56856.626089000005},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":56856.626089000005}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B70,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"D68+1","v":67},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L68","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB68:AF68)","v":0},{"$f":"ETF_blind!U68","v":0},{"$f":"IFERROR(ETF_blind!AV68,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB68+Simulation_Tab[[#This Row],[Cashflow]]","v":57564.541470500008},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":57564.541470500008}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B71,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,68,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L69","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB69:AF69)","v":0},{"$f":"ETF_blind!U69","v":0},{"$f":"IFERROR(ETF_blind!AV69,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB69+Simulation_Tab[[#This Row],[Cashflow]]","v":58272.45685200001},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":58272.45685200001}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B72,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,69,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L70","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB70:AF70)","v":0},{"$f":"ETF_blind!U70","v":0},{"$f":"IFERROR(ETF_blind!AV70,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB70+Simulation_Tab[[#This Row],[Cashflow]]","v":58980.372233500013},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":58980.372233500013}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B73,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,70,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L71","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB71:AF71)","v":0},{"$f":"ETF_blind!U71","v":0},{"$f":"IFERROR(ETF_blind!AV71,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB71+Simulation_Tab[[#This Row],[Cashflow]]","v":59688.287615000016},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":59688.287615000016}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B74,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,71,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L72","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB72:AF72)","v":0},{"$f":"ETF_blind!U72","v":0},{"$f":"IFERROR(ETF_blind!AV72,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB72+Simulation_Tab[[#This Row],[Cashflow]]","v":60396.202996500018},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":60396.202996500018}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B75,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2025},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2025},6,72,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2127.1359375000002},{"$f":"Konsum_Kids!L73","v":510.51262500000007},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3345.5639440000014},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB73:AF73)","v":0},{"$f":"ETF_blind!U73","v":0},{"$f":"IFERROR(ETF_blind!AV73,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3345.5639440000014},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":2637.6485625000005},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":707.91538150000088},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":707.91538150000088},{"$f":"AB73+Simulation_Tab[[#This Row],[Cashflow]]","v":61104.118378000021},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":61104.118378000021}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B76,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,73,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L74","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB74:AF74)","v":0},{"$f":"ETF_blind!U74","v":0},{"$f":"IFERROR(ETF_blind!AV74,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB74+Simulation_Tab[[#This Row],[Cashflow]]","v":61344.846911765024},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":61344.846911765024}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B77,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,74,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L75","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB75:AF75)","v":0},{"$f":"ETF_blind!U75","v":0},{"$f":"IFERROR(ETF_blind!AV75,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB75+Simulation_Tab[[#This Row],[Cashflow]]","v":61585.575445530027},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":61585.575445530027}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B78,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,75,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L76","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB76:AF76)","v":0},{"$f":"ETF_blind!U76","v":0},{"$f":"IFERROR(ETF_blind!AV76,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB76+Simulation_Tab[[#This Row],[Cashflow]]","v":61826.303979295029},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":61826.303979295029}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B79,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,76,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L77","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB77:AF77)","v":0},{"$f":"ETF_blind!U77","v":0},{"$f":"IFERROR(ETF_blind!AV77,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB77+Simulation_Tab[[#This Row],[Cashflow]]","v":62067.032513060032},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":62067.032513060032}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B80,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,77,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L78","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB78:AF78)","v":0},{"$f":"ETF_blind!U78","v":0},{"$f":"IFERROR(ETF_blind!AV78,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB78+Simulation_Tab[[#This Row],[Cashflow]]","v":62307.761046825035},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":62307.761046825035}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B81,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,78,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L79","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB79:AF79)","v":0},{"$f":"ETF_blind!U79","v":0},{"$f":"IFERROR(ETF_blind!AV79,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB79+Simulation_Tab[[#This Row],[Cashflow]]","v":62548.489580590038},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":62548.489580590038}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B82,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,79,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L80","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB80:AF80)","v":0},{"$f":"ETF_blind!U80","v":0},{"$f":"IFERROR(ETF_blind!AV80,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB80+Simulation_Tab[[#This Row],[Cashflow]]","v":62789.218114355041},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":62789.218114355041}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B83,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,80,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L81","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB81:AF81)","v":0},{"$f":"ETF_blind!U81","v":0},{"$f":"IFERROR(ETF_blind!AV81,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB81+Simulation_Tab[[#This Row],[Cashflow]]","v":63029.946648120043},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":63029.946648120043}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B84,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,81,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L82","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB82:AF82)","v":0},{"$f":"ETF_blind!U82","v":0},{"$f":"IFERROR(ETF_blind!AV82,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB82+Simulation_Tab[[#This Row],[Cashflow]]","v":63270.675181885046},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":63270.675181885046}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B85,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,82,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L83","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB83:AF83)","v":0},{"$f":"ETF_blind!U83","v":0},{"$f":"IFERROR(ETF_blind!AV83,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB83+Simulation_Tab[[#This Row],[Cashflow]]","v":63511.403715650049},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":63511.403715650049}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B86,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,83,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L84","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB84:AF84)","v":0},{"$f":"ETF_blind!U84","v":0},{"$f":"IFERROR(ETF_blind!AV84,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB84+Simulation_Tab[[#This Row],[Cashflow]]","v":63752.132249415052},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":63752.132249415052}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B87,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2026},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2026},7,84,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2233.4927343750001},{"$f":"Konsum_Kids!L85","v":1072.0765125},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3546.2977806400013},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB85:AF85)","v":0},{"$f":"ETF_blind!U85","v":0},{"$f":"IFERROR(ETF_blind!AV85,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3546.2977806400013},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3305.5692468750003},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":240.72853376500098},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":240.72853376500098},{"$f":"AB85+Simulation_Tab[[#This Row],[Cashflow]]","v":63992.860783180055},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":63992.860783180055}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B88,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,85,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L86","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB86:AF86)","v":0},{"$f":"ETF_blind!U86","v":0},{"$f":"IFERROR(ETF_blind!AV86,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB86+Simulation_Tab[[#This Row],[Cashflow]]","v":64281.088721439708},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":64281.088721439708}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B89,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,86,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L87","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB87:AF87)","v":0},{"$f":"ETF_blind!U87","v":0},{"$f":"IFERROR(ETF_blind!AV87,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB87+Simulation_Tab[[#This Row],[Cashflow]]","v":64569.316659699361},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":64569.316659699361}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B90,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,87,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L88","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB88:AF88)","v":0},{"$f":"ETF_blind!U88","v":0},{"$f":"IFERROR(ETF_blind!AV88,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB88+Simulation_Tab[[#This Row],[Cashflow]]","v":64857.544597959015},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":64857.544597959015}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B91,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,88,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L89","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB89:AF89)","v":0},{"$f":"ETF_blind!U89","v":0},{"$f":"IFERROR(ETF_blind!AV89,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB89+Simulation_Tab[[#This Row],[Cashflow]]","v":65145.772536218668},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":65145.772536218668}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B92,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,89,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L90","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB90:AF90)","v":0},{"$f":"ETF_blind!U90","v":0},{"$f":"IFERROR(ETF_blind!AV90,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB90+Simulation_Tab[[#This Row],[Cashflow]]","v":65434.000474478322},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":65434.000474478322}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B93,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,90,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L91","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB91:AF91)","v":0},{"$f":"ETF_blind!U91","v":0},{"$f":"IFERROR(ETF_blind!AV91,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB91+Simulation_Tab[[#This Row],[Cashflow]]","v":65722.228412737968},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":65722.228412737968}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B94,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,91,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L92","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB92:AF92)","v":0},{"$f":"ETF_blind!U92","v":0},{"$f":"IFERROR(ETF_blind!AV92,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB92+Simulation_Tab[[#This Row],[Cashflow]]","v":66010.456350997614},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":66010.456350997614}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B95,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,92,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L93","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB93:AF93)","v":0},{"$f":"ETF_blind!U93","v":0},{"$f":"IFERROR(ETF_blind!AV93,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB93+Simulation_Tab[[#This Row],[Cashflow]]","v":66298.68428925726},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":66298.68428925726}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B96,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,93,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L94","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB94:AF94)","v":0},{"$f":"ETF_blind!U94","v":0},{"$f":"IFERROR(ETF_blind!AV94,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB94+Simulation_Tab[[#This Row],[Cashflow]]","v":66586.912227516907},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":66586.912227516907}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B97,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,94,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L95","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB95:AF95)","v":0},{"$f":"ETF_blind!U95","v":0},{"$f":"IFERROR(ETF_blind!AV95,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB95+Simulation_Tab[[#This Row],[Cashflow]]","v":66875.140165776553},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":66875.140165776553}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B98,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,95,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L96","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB96:AF96)","v":0},{"$f":"ETF_blind!U96","v":0},{"$f":"IFERROR(ETF_blind!AV96,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB96+Simulation_Tab[[#This Row],[Cashflow]]","v":67163.368104036199},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":67163.368104036199}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B99,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2027},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2027},8,96,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2345.1673710937507},{"$f":"Konsum_Kids!L97","v":1125.6803381250002},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3759.0756474784021},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB97:AF97)","v":0},{"$f":"ETF_blind!U97","v":0},{"$f":"IFERROR(ETF_blind!AV97,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3759.0756474784021},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3470.8477092187509},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":288.22793825965118},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":288.22793825965118},{"$f":"AB97+Simulation_Tab[[#This Row],[Cashflow]]","v":67451.596042295845},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":67451.596042295845}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B100,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,97,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L98","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB98:AF98)","v":0},{"$f":"ETF_blind!U98","v":0},{"$f":"IFERROR(ETF_blind!AV98,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB98+Simulation_Tab[[#This Row],[Cashflow]]","v":67791.826133943265},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":67791.826133943265}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B101,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,98,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L99","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB99:AF99)","v":0},{"$f":"ETF_blind!U99","v":0},{"$f":"IFERROR(ETF_blind!AV99,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB99+Simulation_Tab[[#This Row],[Cashflow]]","v":68132.056225590684},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":68132.056225590684}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B102,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,99,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L100","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB100:AF100)","v":0},{"$f":"ETF_blind!U100","v":0},{"$f":"IFERROR(ETF_blind!AV100,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB100+Simulation_Tab[[#This Row],[Cashflow]]","v":68472.286317238104},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":68472.286317238104}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B103,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,100,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L101","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB101:AF101)","v":0},{"$f":"ETF_blind!U101","v":0},{"$f":"IFERROR(ETF_blind!AV101,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB101+Simulation_Tab[[#This Row],[Cashflow]]","v":68812.516408885524},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":68812.516408885524}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B104,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,101,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L102","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB102:AF102)","v":0},{"$f":"ETF_blind!U102","v":0},{"$f":"IFERROR(ETF_blind!AV102,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB102+Simulation_Tab[[#This Row],[Cashflow]]","v":69152.746500532943},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":69152.746500532943}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B105,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,102,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L103","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB103:AF103)","v":0},{"$f":"ETF_blind!U103","v":0},{"$f":"IFERROR(ETF_blind!AV103,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB103+Simulation_Tab[[#This Row],[Cashflow]]","v":69492.976592180363},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":69492.976592180363}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B106,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,103,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L104","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB104:AF104)","v":0},{"$f":"ETF_blind!U104","v":0},{"$f":"IFERROR(ETF_blind!AV104,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB104+Simulation_Tab[[#This Row],[Cashflow]]","v":69833.206683827782},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":69833.206683827782}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B107,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,104,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L105","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB105:AF105)","v":0},{"$f":"ETF_blind!U105","v":0},{"$f":"IFERROR(ETF_blind!AV105,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB105+Simulation_Tab[[#This Row],[Cashflow]]","v":70173.436775475202},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":70173.436775475202}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B108,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,105,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L106","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB106:AF106)","v":0},{"$f":"ETF_blind!U106","v":0},{"$f":"IFERROR(ETF_blind!AV106,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB106+Simulation_Tab[[#This Row],[Cashflow]]","v":70513.666867122622},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":70513.666867122622}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B109,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,106,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L107","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB107:AF107)","v":0},{"$f":"ETF_blind!U107","v":0},{"$f":"IFERROR(ETF_blind!AV107,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB107+Simulation_Tab[[#This Row],[Cashflow]]","v":70853.896958770041},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":70853.896958770041}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B110,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,107,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L108","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB108:AF108)","v":0},{"$f":"ETF_blind!U108","v":0},{"$f":"IFERROR(ETF_blind!AV108,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB108+Simulation_Tab[[#This Row],[Cashflow]]","v":71194.127050417461},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":71194.127050417461}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B111,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2028},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2028},9,108,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2462.4257396484377},{"$f":"Konsum_Kids!L109","v":1181.9643550312501},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":3984.6201863271058},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB109:AF109)","v":0},{"$f":"ETF_blind!U109","v":0},{"$f":"IFERROR(ETF_blind!AV109,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.6201863271058},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3644.3900946796875},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":340.23009164741825},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":340.23009164741825},{"$f":"AB109+Simulation_Tab[[#This Row],[Cashflow]]","v":71534.35714206488},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":71534.35714206488}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B112,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,109,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L110","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB110:AF110)","v":0},{"$f":"ETF_blind!U110","v":0},{"$f":"IFERROR(ETF_blind!AV110,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB110+Simulation_Tab[[#This Row],[Cashflow]]","v":71931.444940157933},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":71931.444940157933}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B113,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,110,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L111","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB111:AF111)","v":0},{"$f":"ETF_blind!U111","v":0},{"$f":"IFERROR(ETF_blind!AV111,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB111+Simulation_Tab[[#This Row],[Cashflow]]","v":72328.532738251},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":72328.532738251}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B114,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,111,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L112","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB112:AF112)","v":0},{"$f":"ETF_blind!U112","v":0},{"$f":"IFERROR(ETF_blind!AV112,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB112+Simulation_Tab[[#This Row],[Cashflow]]","v":72725.620536344068},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":72725.620536344068}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B115,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,112,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L113","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB113:AF113)","v":0},{"$f":"ETF_blind!U113","v":0},{"$f":"IFERROR(ETF_blind!AV113,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB113+Simulation_Tab[[#This Row],[Cashflow]]","v":73122.708334437135},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":73122.708334437135}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B116,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,113,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L114","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB114:AF114)","v":0},{"$f":"ETF_blind!U114","v":0},{"$f":"IFERROR(ETF_blind!AV114,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB114+Simulation_Tab[[#This Row],[Cashflow]]","v":73519.796132530202},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":73519.796132530202}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B117,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,114,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L115","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB115:AF115)","v":0},{"$f":"ETF_blind!U115","v":0},{"$f":"IFERROR(ETF_blind!AV115,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB115+Simulation_Tab[[#This Row],[Cashflow]]","v":73916.883930623269},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":73916.883930623269}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B118,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,115,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L116","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB116:AF116)","v":0},{"$f":"ETF_blind!U116","v":0},{"$f":"IFERROR(ETF_blind!AV116,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB116+Simulation_Tab[[#This Row],[Cashflow]]","v":74313.971728716337},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":74313.971728716337}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B119,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,116,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L117","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB117:AF117)","v":0},{"$f":"ETF_blind!U117","v":0},{"$f":"IFERROR(ETF_blind!AV117,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB117+Simulation_Tab[[#This Row],[Cashflow]]","v":74711.059526809404},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":74711.059526809404}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B120,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,117,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L118","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB118:AF118)","v":0},{"$f":"ETF_blind!U118","v":0},{"$f":"IFERROR(ETF_blind!AV118,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB118+Simulation_Tab[[#This Row],[Cashflow]]","v":75108.147324902471},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":75108.147324902471}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B121,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,118,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L119","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB119:AF119)","v":0},{"$f":"ETF_blind!U119","v":0},{"$f":"IFERROR(ETF_blind!AV119,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB119+Simulation_Tab[[#This Row],[Cashflow]]","v":75505.235122995538},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":75505.235122995538}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B122,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,119,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L120","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB120:AF120)","v":0},{"$f":"ETF_blind!U120","v":0},{"$f":"IFERROR(ETF_blind!AV120,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB120+Simulation_Tab[[#This Row],[Cashflow]]","v":75902.322921088606},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":75902.322921088606}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B123,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2029},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2029},10,120,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2585.5470266308598},{"$f":"Konsum_Kids!L121","v":1241.0625727828126},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4223.6973975067322},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB121:AF121)","v":0},{"$f":"ETF_blind!U121","v":0},{"$f":"IFERROR(ETF_blind!AV121,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4223.6973975067322},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":3826.6095994136722},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":397.08779809305997},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":397.08779809305997},{"$f":"AB121+Simulation_Tab[[#This Row],[Cashflow]]","v":76299.410719181673},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":76299.410719181673}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B124,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,121,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L122","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB122:AF122)","v":0},{"$f":"ETF_blind!U122","v":0},{"$f":"IFERROR(ETF_blind!AV122,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB122+Simulation_Tab[[#This Row],[Cashflow]]","v":76758.589881154447},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":76758.589881154447}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B125,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,122,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L123","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB123:AF123)","v":0},{"$f":"ETF_blind!U123","v":0},{"$f":"IFERROR(ETF_blind!AV123,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB123+Simulation_Tab[[#This Row],[Cashflow]]","v":77217.76904312722},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":77217.76904312722}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B126,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,123,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L124","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB124:AF124)","v":0},{"$f":"ETF_blind!U124","v":0},{"$f":"IFERROR(ETF_blind!AV124,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB124+Simulation_Tab[[#This Row],[Cashflow]]","v":77676.948205099994},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":77676.948205099994}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B127,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,124,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L125","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB125:AF125)","v":0},{"$f":"ETF_blind!U125","v":0},{"$f":"IFERROR(ETF_blind!AV125,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB125+Simulation_Tab[[#This Row],[Cashflow]]","v":78136.127367072768},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":78136.127367072768}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B128,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,125,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L126","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB126:AF126)","v":0},{"$f":"ETF_blind!U126","v":0},{"$f":"IFERROR(ETF_blind!AV126,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB126+Simulation_Tab[[#This Row],[Cashflow]]","v":78595.306529045542},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":78595.306529045542}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B129,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,126,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L127","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB127:AF127)","v":0},{"$f":"ETF_blind!U127","v":0},{"$f":"IFERROR(ETF_blind!AV127,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB127+Simulation_Tab[[#This Row],[Cashflow]]","v":79054.485691018315},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":79054.485691018315}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B130,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,127,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L128","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB128:AF128)","v":0},{"$f":"ETF_blind!U128","v":0},{"$f":"IFERROR(ETF_blind!AV128,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB128+Simulation_Tab[[#This Row],[Cashflow]]","v":79513.664852991089},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":79513.664852991089}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B131,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,128,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L129","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB129:AF129)","v":0},{"$f":"ETF_blind!U129","v":0},{"$f":"IFERROR(ETF_blind!AV129,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB129+Simulation_Tab[[#This Row],[Cashflow]]","v":79972.844014963863},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":79972.844014963863}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B132,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},{"$f":"IFERROR(ROUNDDOWN((D131-1)/12,0)+1,\"\")","v":11},129,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L130","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB130:AF130)","v":0},{"$f":"ETF_blind!U130","v":0},{"$f":"IFERROR(ETF_blind!AV130,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB130+Simulation_Tab[[#This Row],[Cashflow]]","v":80432.023176936636},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":80432.023176936636}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B133,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,130,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L131","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB131:AF131)","v":0},{"$f":"ETF_blind!U131","v":0},{"$f":"IFERROR(ETF_blind!AV131,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB131+Simulation_Tab[[#This Row],[Cashflow]]","v":80891.20233890941},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":80891.20233890941}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B134,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"D132+1","v":131},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L132","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB132:AF132)","v":0},{"$f":"ETF_blind!U132","v":0},{"$f":"IFERROR(ETF_blind!AV132,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB132+Simulation_Tab[[#This Row],[Cashflow]]","v":81350.381500882184},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":81350.381500882184}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B135,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2030},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2030},11,132,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2714.8243779624027},{"$f":"Konsum_Kids!L133","v":1303.1157014219532},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4477.1192413571362},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB133:AF133)","v":0},{"$f":"ETF_blind!U133","v":0},{"$f":"IFERROR(ETF_blind!AV133,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4477.1192413571362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4017.9400793843561},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":459.17916197278009},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":459.17916197278009},{"$f":"AB133+Simulation_Tab[[#This Row],[Cashflow]]","v":81809.560662854958},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":81809.560662854958}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B136,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,133,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L134","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB134:AF134)","v":0},{"$f":"ETF_blind!U134","v":0},{"$f":"IFERROR(ETF_blind!AV134,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB134+Simulation_Tab[[#This Row],[Cashflow]]","v":82336.469975339947},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":82336.469975339947}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B137,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,134,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L135","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB135:AF135)","v":0},{"$f":"ETF_blind!U135","v":0},{"$f":"IFERROR(ETF_blind!AV135,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB135+Simulation_Tab[[#This Row],[Cashflow]]","v":82863.379287824937},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":82863.379287824937}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B138,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,135,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L136","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB136:AF136)","v":0},{"$f":"ETF_blind!U136","v":0},{"$f":"IFERROR(ETF_blind!AV136,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB136+Simulation_Tab[[#This Row],[Cashflow]]","v":83390.288600309927},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":83390.288600309927}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B139,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,136,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L137","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB137:AF137)","v":0},{"$f":"ETF_blind!U137","v":0},{"$f":"IFERROR(ETF_blind!AV137,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB137+Simulation_Tab[[#This Row],[Cashflow]]","v":83917.197912794916},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":83917.197912794916}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B140,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,137,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L138","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB138:AF138)","v":0},{"$f":"ETF_blind!U138","v":0},{"$f":"IFERROR(ETF_blind!AV138,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB138+Simulation_Tab[[#This Row],[Cashflow]]","v":84444.107225279906},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":84444.107225279906}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B141,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,138,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L139","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB139:AF139)","v":0},{"$f":"ETF_blind!U139","v":0},{"$f":"IFERROR(ETF_blind!AV139,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB139+Simulation_Tab[[#This Row],[Cashflow]]","v":84971.016537764895},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":84971.016537764895}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B142,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,139,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L140","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB140:AF140)","v":0},{"$f":"ETF_blind!U140","v":0},{"$f":"IFERROR(ETF_blind!AV140,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB140+Simulation_Tab[[#This Row],[Cashflow]]","v":85497.925850249885},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":85497.925850249885}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B143,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,140,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L141","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB141:AF141)","v":0},{"$f":"ETF_blind!U141","v":0},{"$f":"IFERROR(ETF_blind!AV141,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB141+Simulation_Tab[[#This Row],[Cashflow]]","v":86024.835162734875},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":86024.835162734875}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B144,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,141,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L142","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB142:AF142)","v":0},{"$f":"ETF_blind!U142","v":0},{"$f":"IFERROR(ETF_blind!AV142,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB142+Simulation_Tab[[#This Row],[Cashflow]]","v":86551.744475219864},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":86551.744475219864}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B145,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,142,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L143","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB143:AF143)","v":0},{"$f":"ETF_blind!U143","v":0},{"$f":"IFERROR(ETF_blind!AV143,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB143+Simulation_Tab[[#This Row],[Cashflow]]","v":87078.653787704854},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":87078.653787704854}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B146,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,143,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L144","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB144:AF144)","v":0},{"$f":"ETF_blind!U144","v":0},{"$f":"IFERROR(ETF_blind!AV144,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB144+Simulation_Tab[[#This Row],[Cashflow]]","v":87605.563100189844},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":87605.563100189844}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B147,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2031},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2031},12,144,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2850.5655968605229},{"$f":"Konsum_Kids!L145","v":1368.271486493051},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":4745.7463958385651},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB145:AF145)","v":0},{"$f":"ETF_blind!U145","v":0},{"$f":"IFERROR(ETF_blind!AV145,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4745.7463958385651},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4218.8370833535737},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":526.90931248499146},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":526.90931248499146},{"$f":"AB145+Simulation_Tab[[#This Row],[Cashflow]]","v":88132.472412674833},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":88132.472412674833}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B148,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,145,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L146","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB146:AF146)","v":0},{"$f":"ETF_blind!U146","v":0},{"$f":"IFERROR(ETF_blind!AV146,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB146+Simulation_Tab[[#This Row],[Cashflow]]","v":88733.184654742465},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":88733.184654742465}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B149,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,146,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L147","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB147:AF147)","v":0},{"$f":"ETF_blind!U147","v":0},{"$f":"IFERROR(ETF_blind!AV147,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB147+Simulation_Tab[[#This Row],[Cashflow]]","v":89333.896896810096},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":89333.896896810096}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B150,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,147,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L148","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB148:AF148)","v":0},{"$f":"ETF_blind!U148","v":0},{"$f":"IFERROR(ETF_blind!AV148,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB148+Simulation_Tab[[#This Row],[Cashflow]]","v":89934.609138877728},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":89934.609138877728}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B151,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,148,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L149","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB149:AF149)","v":0},{"$f":"ETF_blind!U149","v":0},{"$f":"IFERROR(ETF_blind!AV149,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB149+Simulation_Tab[[#This Row],[Cashflow]]","v":90535.321380945359},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":90535.321380945359}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B152,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,149,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L150","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB150:AF150)","v":0},{"$f":"ETF_blind!U150","v":0},{"$f":"IFERROR(ETF_blind!AV150,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB150+Simulation_Tab[[#This Row],[Cashflow]]","v":91136.033623012991},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":91136.033623012991}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B153,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,150,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L151","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB151:AF151)","v":0},{"$f":"ETF_blind!U151","v":0},{"$f":"IFERROR(ETF_blind!AV151,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB151+Simulation_Tab[[#This Row],[Cashflow]]","v":91736.745865080622},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":91736.745865080622}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B154,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,151,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L152","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB152:AF152)","v":0},{"$f":"ETF_blind!U152","v":0},{"$f":"IFERROR(ETF_blind!AV152,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB152+Simulation_Tab[[#This Row],[Cashflow]]","v":92337.458107148253},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":92337.458107148253}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B155,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,152,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L153","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB153:AF153)","v":0},{"$f":"ETF_blind!U153","v":0},{"$f":"IFERROR(ETF_blind!AV153,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB153+Simulation_Tab[[#This Row],[Cashflow]]","v":92938.170349215885},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":92938.170349215885}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B156,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,153,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L154","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB154:AF154)","v":0},{"$f":"ETF_blind!U154","v":0},{"$f":"IFERROR(ETF_blind!AV154,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB154+Simulation_Tab[[#This Row],[Cashflow]]","v":93538.882591283516},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":93538.882591283516}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B157,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,154,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L155","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB155:AF155)","v":0},{"$f":"ETF_blind!U155","v":0},{"$f":"IFERROR(ETF_blind!AV155,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB155+Simulation_Tab[[#This Row],[Cashflow]]","v":94139.594833351148},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":94139.594833351148}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B158,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,155,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L156","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB156:AF156)","v":0},{"$f":"ETF_blind!U156","v":0},{"$f":"IFERROR(ETF_blind!AV156,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB156+Simulation_Tab[[#This Row],[Cashflow]]","v":94740.307075418779},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":94740.307075418779}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B159,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2032},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2032},13,156,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":2993.0938767035486},{"$f":"Konsum_Kids!L157","v":1436.6850608177033},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5030.4911795888793},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB157:AF157)","v":0},{"$f":"ETF_blind!U157","v":0},{"$f":"IFERROR(ETF_blind!AV157,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5030.4911795888793},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4429.7789375212524},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":600.7122420676269},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":600.7122420676269},{"$f":"AB157+Simulation_Tab[[#This Row],[Cashflow]]","v":95341.019317486411},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":95341.019317486411}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B160,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,157,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L158","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB158:AF158)","v":0},{"$f":"ETF_blind!U158","v":0},{"$f":"IFERROR(ETF_blind!AV158,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB158+Simulation_Tab[[#This Row],[Cashflow]]","v":96022.072083453313},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":96022.072083453313}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B161,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,158,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L159","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB159:AF159)","v":0},{"$f":"ETF_blind!U159","v":0},{"$f":"IFERROR(ETF_blind!AV159,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB159+Simulation_Tab[[#This Row],[Cashflow]]","v":96703.124849420215},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":96703.124849420215}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B162,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,159,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L160","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB160:AF160)","v":0},{"$f":"ETF_blind!U160","v":0},{"$f":"IFERROR(ETF_blind!AV160,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB160+Simulation_Tab[[#This Row],[Cashflow]]","v":97384.177615387118},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":97384.177615387118}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B163,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,160,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L161","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB161:AF161)","v":0},{"$f":"ETF_blind!U161","v":0},{"$f":"IFERROR(ETF_blind!AV161,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB161+Simulation_Tab[[#This Row],[Cashflow]]","v":98065.23038135402},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":98065.23038135402}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B164,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,161,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L162","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB162:AF162)","v":0},{"$f":"ETF_blind!U162","v":0},{"$f":"IFERROR(ETF_blind!AV162,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB162+Simulation_Tab[[#This Row],[Cashflow]]","v":98746.283147320923},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":98746.283147320923}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B165,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,162,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L163","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB163:AF163)","v":0},{"$f":"ETF_blind!U163","v":0},{"$f":"IFERROR(ETF_blind!AV163,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB163+Simulation_Tab[[#This Row],[Cashflow]]","v":99427.335913287825},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":99427.335913287825}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B166,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,163,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L164","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB164:AF164)","v":0},{"$f":"ETF_blind!U164","v":0},{"$f":"IFERROR(ETF_blind!AV164,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB164+Simulation_Tab[[#This Row],[Cashflow]]","v":100108.38867925473},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":100108.38867925473}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B167,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,164,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L165","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB165:AF165)","v":0},{"$f":"ETF_blind!U165","v":0},{"$f":"IFERROR(ETF_blind!AV165,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB165+Simulation_Tab[[#This Row],[Cashflow]]","v":100789.44144522163},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":100789.44144522163}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B168,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,165,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L166","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB166:AF166)","v":0},{"$f":"ETF_blind!U166","v":0},{"$f":"IFERROR(ETF_blind!AV166,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB166+Simulation_Tab[[#This Row],[Cashflow]]","v":101470.49421118853},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":101470.49421118853}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B169,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,166,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L167","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB167:AF167)","v":0},{"$f":"ETF_blind!U167","v":0},{"$f":"IFERROR(ETF_blind!AV167,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB167+Simulation_Tab[[#This Row],[Cashflow]]","v":102151.54697715543},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":102151.54697715543}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B170,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,167,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L168","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB168:AF168)","v":0},{"$f":"ETF_blind!U168","v":0},{"$f":"IFERROR(ETF_blind!AV168,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB168+Simulation_Tab[[#This Row],[Cashflow]]","v":102832.59974312234},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":102832.59974312234}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B171,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2033},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2033},14,168,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3142.7485705387267},{"$f":"Konsum_Kids!L169","v":1508.5193138585887},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5332.3206503642132},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB169:AF169)","v":0},{"$f":"ETF_blind!U169","v":0},{"$f":"IFERROR(ETF_blind!AV169,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5332.3206503642132},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4651.2678843973154},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":681.05276596689782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":681.05276596689782},{"$f":"AB169+Simulation_Tab[[#This Row],[Cashflow]]","v":103513.65250908924},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":103513.65250908924}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B172,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,169,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L170","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB170:AF170)","v":0},{"$f":"ETF_blind!U170","v":0},{"$f":"IFERROR(ETF_blind!AV170,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB170+Simulation_Tab[[#This Row],[Cashflow]]","v":104282.08111985812},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":104282.08111985812}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B173,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,170,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L171","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB171:AF171)","v":0},{"$f":"ETF_blind!U171","v":0},{"$f":"IFERROR(ETF_blind!AV171,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB171+Simulation_Tab[[#This Row],[Cashflow]]","v":105050.509730627},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":105050.509730627}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B174,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,171,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L172","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB172:AF172)","v":0},{"$f":"ETF_blind!U172","v":0},{"$f":"IFERROR(ETF_blind!AV172,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB172+Simulation_Tab[[#This Row],[Cashflow]]","v":105818.93834139589},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":105818.93834139589}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B175,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,172,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L173","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB173:AF173)","v":0},{"$f":"ETF_blind!U173","v":0},{"$f":"IFERROR(ETF_blind!AV173,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB173+Simulation_Tab[[#This Row],[Cashflow]]","v":106587.36695216477},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":106587.36695216477}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B176,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,173,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L174","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB174:AF174)","v":0},{"$f":"ETF_blind!U174","v":0},{"$f":"IFERROR(ETF_blind!AV174,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB174+Simulation_Tab[[#This Row],[Cashflow]]","v":107355.79556293365},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":107355.79556293365}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B177,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,174,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L175","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB175:AF175)","v":0},{"$f":"ETF_blind!U175","v":0},{"$f":"IFERROR(ETF_blind!AV175,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB175+Simulation_Tab[[#This Row],[Cashflow]]","v":108124.22417370253},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":108124.22417370253}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B178,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,175,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L176","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB176:AF176)","v":0},{"$f":"ETF_blind!U176","v":0},{"$f":"IFERROR(ETF_blind!AV176,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB176+Simulation_Tab[[#This Row],[Cashflow]]","v":108892.65278447141},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":108892.65278447141}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B179,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,176,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L177","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB177:AF177)","v":0},{"$f":"ETF_blind!U177","v":0},{"$f":"IFERROR(ETF_blind!AV177,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB177+Simulation_Tab[[#This Row],[Cashflow]]","v":109661.0813952403},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":109661.0813952403}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B180,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,177,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L178","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB178:AF178)","v":0},{"$f":"ETF_blind!U178","v":0},{"$f":"IFERROR(ETF_blind!AV178,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB178+Simulation_Tab[[#This Row],[Cashflow]]","v":110429.51000600918},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":110429.51000600918}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B181,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,178,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L179","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB179:AF179)","v":0},{"$f":"ETF_blind!U179","v":0},{"$f":"IFERROR(ETF_blind!AV179,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB179+Simulation_Tab[[#This Row],[Cashflow]]","v":111197.93861677806},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":111197.93861677806}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B182,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,179,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L180","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB180:AF180)","v":0},{"$f":"ETF_blind!U180","v":0},{"$f":"IFERROR(ETF_blind!AV180,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB180+Simulation_Tab[[#This Row],[Cashflow]]","v":111966.36722754694},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":111966.36722754694}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B183,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2034},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2034},15,180,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3299.8859990656624},{"$f":"Konsum_Kids!L181","v":1583.9452795515178},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5652.259889386065},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB181:AF181)","v":0},{"$f":"ETF_blind!U181","v":0},{"$f":"IFERROR(ETF_blind!AV181,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5652.259889386065},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":4883.83127861718},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":768.42861076888494},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":768.42861076888494},{"$f":"AB181+Simulation_Tab[[#This Row],[Cashflow]]","v":112734.79583831583},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":112734.79583831583}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B184,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,181,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L182","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB182:AF182)","v":0},{"$f":"ETF_blind!U182","v":0},{"$f":"IFERROR(ETF_blind!AV182,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB182+Simulation_Tab[[#This Row],[Cashflow]]","v":113598.16847851702},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":113598.16847851702}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B185,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,182,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L183","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB183:AF183)","v":0},{"$f":"ETF_blind!U183","v":0},{"$f":"IFERROR(ETF_blind!AV183,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB183+Simulation_Tab[[#This Row],[Cashflow]]","v":114461.54111871822},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":114461.54111871822}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B186,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,183,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L184","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB184:AF184)","v":0},{"$f":"ETF_blind!U184","v":0},{"$f":"IFERROR(ETF_blind!AV184,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB184+Simulation_Tab[[#This Row],[Cashflow]]","v":115324.91375891941},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":115324.91375891941}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B187,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,184,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L185","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB185:AF185)","v":0},{"$f":"ETF_blind!U185","v":0},{"$f":"IFERROR(ETF_blind!AV185,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB185+Simulation_Tab[[#This Row],[Cashflow]]","v":116188.28639912061},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":116188.28639912061}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B188,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,185,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L186","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB186:AF186)","v":0},{"$f":"ETF_blind!U186","v":0},{"$f":"IFERROR(ETF_blind!AV186,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB186+Simulation_Tab[[#This Row],[Cashflow]]","v":117051.65903932181},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":117051.65903932181}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B189,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,186,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L187","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB187:AF187)","v":0},{"$f":"ETF_blind!U187","v":0},{"$f":"IFERROR(ETF_blind!AV187,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB187+Simulation_Tab[[#This Row],[Cashflow]]","v":117915.031679523},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":117915.031679523}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B190,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,187,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L188","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB188:AF188)","v":0},{"$f":"ETF_blind!U188","v":0},{"$f":"IFERROR(ETF_blind!AV188,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB188+Simulation_Tab[[#This Row],[Cashflow]]","v":118778.4043197242},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":118778.4043197242}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B191,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,188,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L189","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB189:AF189)","v":0},{"$f":"ETF_blind!U189","v":0},{"$f":"IFERROR(ETF_blind!AV189,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB189+Simulation_Tab[[#This Row],[Cashflow]]","v":119641.7769599254},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":119641.7769599254}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B192,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,189,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L190","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB190:AF190)","v":0},{"$f":"ETF_blind!U190","v":0},{"$f":"IFERROR(ETF_blind!AV190,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB190+Simulation_Tab[[#This Row],[Cashflow]]","v":120505.14960012659},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":120505.14960012659}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B193,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,190,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L191","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB191:AF191)","v":0},{"$f":"ETF_blind!U191","v":0},{"$f":"IFERROR(ETF_blind!AV191,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB191+Simulation_Tab[[#This Row],[Cashflow]]","v":121368.52224032779},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":121368.52224032779}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B194,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,191,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L192","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB192:AF192)","v":0},{"$f":"ETF_blind!U192","v":0},{"$f":"IFERROR(ETF_blind!AV192,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB192+Simulation_Tab[[#This Row],[Cashflow]]","v":122231.89488052898},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":122231.89488052898}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B195,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2035},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2035},16,192,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3464.8802990189465},{"$f":"Konsum_Kids!L193","v":1663.1425435290944},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":5991.3954827492307},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB193:AF193)","v":0},{"$f":"ETF_blind!U193","v":0},{"$f":"IFERROR(ETF_blind!AV193,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5991.3954827492307},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5128.0228425480409},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":863.37264020118982},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":863.37264020118982},{"$f":"AB193+Simulation_Tab[[#This Row],[Cashflow]]","v":123095.26752073018},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":123095.26752073018}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B196,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},{"$f":"IFERROR(ROUNDDOWN((D195-1)/12,0)+1,\"\")","v":17},193,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L194","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB194:AF194)","v":0},{"$f":"ETF_blind!U194","v":0},{"$f":"IFERROR(ETF_blind!AV194,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB194+Simulation_Tab[[#This Row],[Cashflow]]","v":124061.72274776892},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":124061.72274776892}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B197,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,194,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L195","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB195:AF195)","v":0},{"$f":"ETF_blind!U195","v":0},{"$f":"IFERROR(ETF_blind!AV195,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB195+Simulation_Tab[[#This Row],[Cashflow]]","v":125028.17797480765},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":125028.17797480765}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B198,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"D196+1","v":195},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L196","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB196:AF196)","v":0},{"$f":"ETF_blind!U196","v":0},{"$f":"IFERROR(ETF_blind!AV196,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB196+Simulation_Tab[[#This Row],[Cashflow]]","v":125994.63320184639},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":125994.63320184639}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B199,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,196,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L197","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB197:AF197)","v":0},{"$f":"ETF_blind!U197","v":0},{"$f":"IFERROR(ETF_blind!AV197,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB197+Simulation_Tab[[#This Row],[Cashflow]]","v":126961.08842888512},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":126961.08842888512}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B200,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,197,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L198","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB198:AF198)","v":0},{"$f":"ETF_blind!U198","v":0},{"$f":"IFERROR(ETF_blind!AV198,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB198+Simulation_Tab[[#This Row],[Cashflow]]","v":127927.54365592386},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":127927.54365592386}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B201,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,198,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L199","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB199:AF199)","v":0},{"$f":"ETF_blind!U199","v":0},{"$f":"IFERROR(ETF_blind!AV199,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB199+Simulation_Tab[[#This Row],[Cashflow]]","v":128893.99888296259},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":128893.99888296259}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B202,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,199,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L200","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB200:AF200)","v":0},{"$f":"ETF_blind!U200","v":0},{"$f":"IFERROR(ETF_blind!AV200,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB200+Simulation_Tab[[#This Row],[Cashflow]]","v":129860.45411000133},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":129860.45411000133}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B203,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,200,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L201","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB201:AF201)","v":0},{"$f":"ETF_blind!U201","v":0},{"$f":"IFERROR(ETF_blind!AV201,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB201+Simulation_Tab[[#This Row],[Cashflow]]","v":130826.90933704007},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":130826.90933704007}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B204,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,201,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L202","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB202:AF202)","v":0},{"$f":"ETF_blind!U202","v":0},{"$f":"IFERROR(ETF_blind!AV202,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB202+Simulation_Tab[[#This Row],[Cashflow]]","v":131793.3645640788},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":131793.3645640788}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B205,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,202,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L203","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB203:AF203)","v":0},{"$f":"ETF_blind!U203","v":0},{"$f":"IFERROR(ETF_blind!AV203,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB203+Simulation_Tab[[#This Row],[Cashflow]]","v":132759.81979111754},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":132759.81979111754}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B206,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,203,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L204","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB204:AF204)","v":0},{"$f":"ETF_blind!U204","v":0},{"$f":"IFERROR(ETF_blind!AV204,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB204+Simulation_Tab[[#This Row],[Cashflow]]","v":133726.27501815627},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":133726.27501815627}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B207,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2036},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2036},17,204,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3638.1243139698936},{"$f":"Konsum_Kids!L205","v":1746.2996707055488},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6350.8792117141829},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB205:AF205)","v":0},{"$f":"ETF_blind!U205","v":0},{"$f":"IFERROR(ETF_blind!AV205,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6350.8792117141829},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5384.4239846754426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":966.4552270387403},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":966.4552270387403},{"$f":"AB205+Simulation_Tab[[#This Row],[Cashflow]]","v":134692.73024519501},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":134692.73024519501}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B208,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,205,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L206","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB206:AF206)","v":0},{"$f":"ETF_blind!U206","v":0},{"$f":"IFERROR(ETF_blind!AV206,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB206+Simulation_Tab[[#This Row],[Cashflow]]","v":135771.01702570284},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":135771.01702570284}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B209,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,206,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L207","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB207:AF207)","v":0},{"$f":"ETF_blind!U207","v":0},{"$f":"IFERROR(ETF_blind!AV207,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB207+Simulation_Tab[[#This Row],[Cashflow]]","v":136849.30380621066},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":136849.30380621066}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B210,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,207,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L208","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB208:AF208)","v":0},{"$f":"ETF_blind!U208","v":0},{"$f":"IFERROR(ETF_blind!AV208,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB208+Simulation_Tab[[#This Row],[Cashflow]]","v":137927.59058671849},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":137927.59058671849}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B211,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,208,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L209","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB209:AF209)","v":0},{"$f":"ETF_blind!U209","v":0},{"$f":"IFERROR(ETF_blind!AV209,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB209+Simulation_Tab[[#This Row],[Cashflow]]","v":139005.87736722632},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":139005.87736722632}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B212,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,209,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L210","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB210:AF210)","v":0},{"$f":"ETF_blind!U210","v":0},{"$f":"IFERROR(ETF_blind!AV210,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB210+Simulation_Tab[[#This Row],[Cashflow]]","v":140084.16414773415},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":140084.16414773415}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B213,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,210,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L211","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB211:AF211)","v":0},{"$f":"ETF_blind!U211","v":0},{"$f":"IFERROR(ETF_blind!AV211,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB211+Simulation_Tab[[#This Row],[Cashflow]]","v":141162.45092824197},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":141162.45092824197}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B214,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,211,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L212","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB212:AF212)","v":0},{"$f":"ETF_blind!U212","v":0},{"$f":"IFERROR(ETF_blind!AV212,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB212+Simulation_Tab[[#This Row],[Cashflow]]","v":142240.7377087498},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":142240.7377087498}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B215,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,212,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L213","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB213:AF213)","v":0},{"$f":"ETF_blind!U213","v":0},{"$f":"IFERROR(ETF_blind!AV213,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB213+Simulation_Tab[[#This Row],[Cashflow]]","v":143319.02448925763},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":143319.02448925763}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B216,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,213,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L214","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB214:AF214)","v":0},{"$f":"ETF_blind!U214","v":0},{"$f":"IFERROR(ETF_blind!AV214,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB214+Simulation_Tab[[#This Row],[Cashflow]]","v":144397.31126976546},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":144397.31126976546}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B217,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,214,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L215","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB215:AF215)","v":0},{"$f":"ETF_blind!U215","v":0},{"$f":"IFERROR(ETF_blind!AV215,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB215+Simulation_Tab[[#This Row],[Cashflow]]","v":145475.59805027329},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":145475.59805027329}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B218,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,215,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L216","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB216:AF216)","v":0},{"$f":"ETF_blind!U216","v":0},{"$f":"IFERROR(ETF_blind!AV216,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB216+Simulation_Tab[[#This Row],[Cashflow]]","v":146553.88483078111},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":146553.88483078111}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B219,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2037},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2037},18,216,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":3820.0305296683887},{"$f":"Konsum_Kids!L217","v":1833.6146542408264},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":6731.9319644170346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB217:AF217)","v":0},{"$f":"ETF_blind!U217","v":0},{"$f":"IFERROR(ETF_blind!AV217,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6731.9319644170346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5653.6451839092151},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1078.2867805078195},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1078.2867805078195},{"$f":"AB217+Simulation_Tab[[#This Row],[Cashflow]]","v":147632.17161128894},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":147632.17161128894}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B220,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,217,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L218","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB218:AF218)","v":0},{"$f":"ETF_blind!U218","v":0},{"$f":"IFERROR(ETF_blind!AV218,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB218+Simulation_Tab[[#This Row],[Cashflow]]","v":148831.69205046631},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":148831.69205046631}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B221,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,218,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L219","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB219:AF219)","v":0},{"$f":"ETF_blind!U219","v":0},{"$f":"IFERROR(ETF_blind!AV219,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB219+Simulation_Tab[[#This Row],[Cashflow]]","v":150031.21248964369},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":150031.21248964369}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B222,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,219,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L220","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB220:AF220)","v":0},{"$f":"ETF_blind!U220","v":0},{"$f":"IFERROR(ETF_blind!AV220,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB220+Simulation_Tab[[#This Row],[Cashflow]]","v":151230.73292882106},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":151230.73292882106}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B223,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,220,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L221","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB221:AF221)","v":0},{"$f":"ETF_blind!U221","v":0},{"$f":"IFERROR(ETF_blind!AV221,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB221+Simulation_Tab[[#This Row],[Cashflow]]","v":152430.25336799843},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":152430.25336799843}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B224,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,221,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L222","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB222:AF222)","v":0},{"$f":"ETF_blind!U222","v":0},{"$f":"IFERROR(ETF_blind!AV222,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB222+Simulation_Tab[[#This Row],[Cashflow]]","v":153629.77380717581},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":153629.77380717581}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B225,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,222,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L223","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB223:AF223)","v":0},{"$f":"ETF_blind!U223","v":0},{"$f":"IFERROR(ETF_blind!AV223,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB223+Simulation_Tab[[#This Row],[Cashflow]]","v":154829.29424635318},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":154829.29424635318}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B226,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,223,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L224","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB224:AF224)","v":0},{"$f":"ETF_blind!U224","v":0},{"$f":"IFERROR(ETF_blind!AV224,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB224+Simulation_Tab[[#This Row],[Cashflow]]","v":156028.81468553055},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":156028.81468553055}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B227,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,224,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L225","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB225:AF225)","v":0},{"$f":"ETF_blind!U225","v":0},{"$f":"IFERROR(ETF_blind!AV225,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB225+Simulation_Tab[[#This Row],[Cashflow]]","v":157228.33512470793},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":157228.33512470793}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B228,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,225,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L226","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB226:AF226)","v":0},{"$f":"ETF_blind!U226","v":0},{"$f":"IFERROR(ETF_blind!AV226,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB226+Simulation_Tab[[#This Row],[Cashflow]]","v":158427.8555638853},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":158427.8555638853}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B229,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,226,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L227","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB227:AF227)","v":0},{"$f":"ETF_blind!U227","v":0},{"$f":"IFERROR(ETF_blind!AV227,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB227+Simulation_Tab[[#This Row],[Cashflow]]","v":159627.37600306267},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":159627.37600306267}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B230,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,227,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L228","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB228:AF228)","v":0},{"$f":"ETF_blind!U228","v":0},{"$f":"IFERROR(ETF_blind!AV228,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB228+Simulation_Tab[[#This Row],[Cashflow]]","v":160826.89644224005},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":160826.89644224005}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B231,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2038},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2038},19,228,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4011.0320561518083},{"$f":"Konsum_Kids!L229","v":1925.2953869528678},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7135.8478822820571},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB229:AF229)","v":0},{"$f":"ETF_blind!U229","v":0},{"$f":"IFERROR(ETF_blind!AV229,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7135.8478822820571},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":5936.3274431046757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1199.5204391773814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1199.5204391773814},{"$f":"AB229+Simulation_Tab[[#This Row],[Cashflow]]","v":162026.41688141742},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":162026.41688141742}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B232,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,229,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L230","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB230:AF230)","v":0},{"$f":"ETF_blind!U230","v":0},{"$f":"IFERROR(ETF_blind!AV230,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB230+Simulation_Tab[[#This Row],[Cashflow]]","v":163357.27182137649},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":163357.27182137649}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B233,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,230,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L231","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB231:AF231)","v":0},{"$f":"ETF_blind!U231","v":0},{"$f":"IFERROR(ETF_blind!AV231,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB231+Simulation_Tab[[#This Row],[Cashflow]]","v":164688.12676133556},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":164688.12676133556}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B234,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,231,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L232","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB232:AF232)","v":0},{"$f":"ETF_blind!U232","v":0},{"$f":"IFERROR(ETF_blind!AV232,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB232+Simulation_Tab[[#This Row],[Cashflow]]","v":166018.98170129463},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":166018.98170129463}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B235,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,232,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L233","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB233:AF233)","v":0},{"$f":"ETF_blind!U233","v":0},{"$f":"IFERROR(ETF_blind!AV233,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB233+Simulation_Tab[[#This Row],[Cashflow]]","v":167349.8366412537},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":167349.8366412537}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B236,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,233,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L234","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB234:AF234)","v":0},{"$f":"ETF_blind!U234","v":0},{"$f":"IFERROR(ETF_blind!AV234,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB234+Simulation_Tab[[#This Row],[Cashflow]]","v":168680.69158121277},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":168680.69158121277}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B237,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,234,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L235","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB235:AF235)","v":0},{"$f":"ETF_blind!U235","v":0},{"$f":"IFERROR(ETF_blind!AV235,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB235+Simulation_Tab[[#This Row],[Cashflow]]","v":170011.54652117184},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":170011.54652117184}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B238,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,235,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L236","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB236:AF236)","v":0},{"$f":"ETF_blind!U236","v":0},{"$f":"IFERROR(ETF_blind!AV236,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB236+Simulation_Tab[[#This Row],[Cashflow]]","v":171342.40146113091},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":171342.40146113091}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B239,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,236,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L237","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB237:AF237)","v":0},{"$f":"ETF_blind!U237","v":0},{"$f":"IFERROR(ETF_blind!AV237,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB237+Simulation_Tab[[#This Row],[Cashflow]]","v":172673.25640108998},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":172673.25640108998}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B240,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,237,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L238","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB238:AF238)","v":0},{"$f":"ETF_blind!U238","v":0},{"$f":"IFERROR(ETF_blind!AV238,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB238+Simulation_Tab[[#This Row],[Cashflow]]","v":174004.11134104905},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":174004.11134104905}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B241,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,238,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L239","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB239:AF239)","v":0},{"$f":"ETF_blind!U239","v":0},{"$f":"IFERROR(ETF_blind!AV239,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB239+Simulation_Tab[[#This Row],[Cashflow]]","v":175334.96628100812},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":175334.96628100812}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B242,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,239,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L240","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB240:AF240)","v":0},{"$f":"ETF_blind!U240","v":0},{"$f":"IFERROR(ETF_blind!AV240,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB240+Simulation_Tab[[#This Row],[Cashflow]]","v":176665.82122096719},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":176665.82122096719}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B243,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2039},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2039},20,240,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4211.5836589593982},{"$f":"Konsum_Kids!L241","v":2021.5601563005112},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":7563.9987552189814},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB241:AF241)","v":0},{"$f":"ETF_blind!U241","v":0},{"$f":"IFERROR(ETF_blind!AV241,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7563.9987552189814},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6233.1438152599094},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1330.854939959072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1330.854939959072},{"$f":"AB241+Simulation_Tab[[#This Row],[Cashflow]]","v":177996.67616092626},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":177996.67616092626}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B244,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,241,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L242","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB242:AF242)","v":0},{"$f":"ETF_blind!U242","v":0},{"$f":"IFERROR(ETF_blind!AV242,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB242+Simulation_Tab[[#This Row],[Cashflow]]","v":179469.71383543548},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":179469.71383543548}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B245,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,242,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L243","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB243:AF243)","v":0},{"$f":"ETF_blind!U243","v":0},{"$f":"IFERROR(ETF_blind!AV243,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB243+Simulation_Tab[[#This Row],[Cashflow]]","v":180942.7515099447},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":180942.7515099447}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B246,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,243,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L244","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB244:AF244)","v":0},{"$f":"ETF_blind!U244","v":0},{"$f":"IFERROR(ETF_blind!AV244,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB244+Simulation_Tab[[#This Row],[Cashflow]]","v":182415.78918445393},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":182415.78918445393}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B247,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,244,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L245","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB245:AF245)","v":0},{"$f":"ETF_blind!U245","v":0},{"$f":"IFERROR(ETF_blind!AV245,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB245+Simulation_Tab[[#This Row],[Cashflow]]","v":183888.82685896315},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":183888.82685896315}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B248,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,245,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L246","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB246:AF246)","v":0},{"$f":"ETF_blind!U246","v":0},{"$f":"IFERROR(ETF_blind!AV246,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB246+Simulation_Tab[[#This Row],[Cashflow]]","v":185361.86453347237},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":185361.86453347237}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B249,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,246,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L247","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB247:AF247)","v":0},{"$f":"ETF_blind!U247","v":0},{"$f":"IFERROR(ETF_blind!AV247,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB247+Simulation_Tab[[#This Row],[Cashflow]]","v":186834.90220798159},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":186834.90220798159}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B250,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,247,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L248","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB248:AF248)","v":0},{"$f":"ETF_blind!U248","v":0},{"$f":"IFERROR(ETF_blind!AV248,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB248+Simulation_Tab[[#This Row],[Cashflow]]","v":188307.93988249081},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":188307.93988249081}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B251,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,248,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L249","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB249:AF249)","v":0},{"$f":"ETF_blind!U249","v":0},{"$f":"IFERROR(ETF_blind!AV249,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB249+Simulation_Tab[[#This Row],[Cashflow]]","v":189780.97755700003},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":189780.97755700003}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B253,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,250,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L251","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB251:AF251)","v":0},{"$f":"ETF_blind!U251","v":0},{"$f":"IFERROR(ETF_blind!AV251,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB251+Simulation_Tab[[#This Row],[Cashflow]]","v":192727.05290601848},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":192727.05290601848}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B255,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2040},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2040},21,252,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4422.1628419073686},{"$f":"Konsum_Kids!L253","v":2122.6381641155367},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8017.8386805321197},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB253:AF253)","v":0},{"$f":"ETF_blind!U253","v":0},{"$f":"IFERROR(ETF_blind!AV253,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8017.8386805321197},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6544.8010060229053},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1473.0376745092144},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1473.0376745092144},{"$f":"AB253+Simulation_Tab[[#This Row],[Cashflow]]","v":195673.12825503692},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":195673.12825503692}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B258,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2041},22,255,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4643.2709840027364},{"$f":"Konsum_Kids!L256","v":2228.7700723213134},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8498.9090013640489},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB256:AF256)","v":0},{"$f":"ETF_blind!U256","v":0},{"$f":"IFERROR(ETF_blind!AV256,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8498.9090013640489},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6872.0410563240494},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1626.8679450399995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1626.8679450399995},{"$f":"AB256+Simulation_Tab[[#This Row],[Cashflow]]","v":200553.7320901569},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":200553.7320901569}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B261,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2041},22,258,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4643.2709840027364},{"$f":"Konsum_Kids!L259","v":2228.7700723213134},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8498.9090013640489},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB259:AF259)","v":0},{"$f":"ETF_blind!U259","v":0},{"$f":"IFERROR(ETF_blind!AV259,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8498.9090013640489},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6872.0410563240494},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1626.8679450399995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1626.8679450399995},{"$f":"AB259+Simulation_Tab[[#This Row],[Cashflow]]","v":205434.33592527689},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":205434.33592527689}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B264,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2041},22,261,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4643.2709840027364},{"$f":"Konsum_Kids!L262","v":2228.7700723213134},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8498.9090013640489},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB262:AF262)","v":0},{"$f":"ETF_blind!U262","v":0},{"$f":"IFERROR(ETF_blind!AV262,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8498.9090013640489},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6872.0410563240494},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1626.8679450399995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1626.8679450399995},{"$f":"AB262+Simulation_Tab[[#This Row],[Cashflow]]","v":210314.93976039687},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":210314.93976039687}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B265,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2041},22,262,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4643.2709840027364},{"$f":"Konsum_Kids!L263","v":2228.7700723213134},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8498.9090013640489},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB263:AF263)","v":0},{"$f":"ETF_blind!U263","v":0},{"$f":"IFERROR(ETF_blind!AV263,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8498.9090013640489},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6872.0410563240494},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1626.8679450399995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1626.8679450399995},{"$f":"AB263+Simulation_Tab[[#This Row],[Cashflow]]","v":211941.80770543686},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":211941.80770543686}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B267,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2041},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2041},22,264,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4643.2709840027364},{"$f":"Konsum_Kids!L265","v":2228.7700723213134},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":8498.9090013640489},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB265:AF265)","v":0},{"$f":"ETF_blind!U265","v":0},{"$f":"IFERROR(ETF_blind!AV265,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":8498.9090013640489},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":6872.0410563240494},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1626.8679450399995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1626.8679450399995},{"$f":"AB265+Simulation_Tab[[#This Row],[Cashflow]]","v":215195.54359551685},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":215195.54359551685}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B270,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2042},23,267,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4875.4345332028734},{"$f":"Konsum_Kids!L268","v":2340.208575937379},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9008.8435414458927},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB268:AF268)","v":0},{"$f":"ETF_blind!U268","v":0},{"$f":"IFERROR(ETF_blind!AV268,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9008.8435414458927},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7215.6431091402519},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1793.2004323056408},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1793.2004323056408},{"$f":"AB268+Simulation_Tab[[#This Row],[Cashflow]]","v":220575.14489243375},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":220575.14489243375}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B274,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2042},23,271,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4875.4345332028734},{"$f":"Konsum_Kids!L272","v":2340.208575937379},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9008.8435414458927},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB272:AF272)","v":0},{"$f":"ETF_blind!U272","v":0},{"$f":"IFERROR(ETF_blind!AV272,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9008.8435414458927},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7215.6431091402519},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1793.2004323056408},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1793.2004323056408},{"$f":"AB272+Simulation_Tab[[#This Row],[Cashflow]]","v":227747.94662165627},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":227747.94662165627}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B276,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2042},23,273,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4875.4345332028734},{"$f":"Konsum_Kids!L274","v":2340.208575937379},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9008.8435414458927},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB274:AF274)","v":0},{"$f":"ETF_blind!U274","v":0},{"$f":"IFERROR(ETF_blind!AV274,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9008.8435414458927},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7215.6431091402519},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1793.2004323056408},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1793.2004323056408},{"$f":"AB274+Simulation_Tab[[#This Row],[Cashflow]]","v":231334.34748626754},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":231334.34748626754}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B279,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2042},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2042},23,276,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":4875.4345332028734},{"$f":"Konsum_Kids!L277","v":2340.208575937379},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9008.8435414458927},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB277:AF277)","v":0},{"$f":"ETF_blind!U277","v":0},{"$f":"IFERROR(ETF_blind!AV277,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9008.8435414458927},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7215.6431091402519},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1793.2004323056408},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1793.2004323056408},{"$f":"AB277+Simulation_Tab[[#This Row],[Cashflow]]","v":236713.94878318443},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":236713.94878318443}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B282,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2043},24,279,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5119.2062598630182},{"$f":"Konsum_Kids!L280","v":2457.2190047342483},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9549.3741539326475},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB280:AF280)","v":0},{"$f":"ETF_blind!U280","v":0},{"$f":"IFERROR(ETF_blind!AV280,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9549.3741539326475},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7576.4252645972665},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1972.948889335381},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1972.948889335381},{"$f":"AB280+Simulation_Tab[[#This Row],[Cashflow]]","v":242632.79545119058},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":242632.79545119058}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B285,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2043},24,282,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5119.2062598630182},{"$f":"Konsum_Kids!L283","v":2457.2190047342483},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9549.3741539326475},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB283:AF283)","v":0},{"$f":"ETF_blind!U283","v":0},{"$f":"IFERROR(ETF_blind!AV283,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9549.3741539326475},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7576.4252645972665},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1972.948889335381},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1972.948889335381},{"$f":"AB283+Simulation_Tab[[#This Row],[Cashflow]]","v":248551.64211919674},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":248551.64211919674}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B286,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2043},24,283,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5119.2062598630182},{"$f":"Konsum_Kids!L284","v":2457.2190047342483},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9549.3741539326475},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB284:AF284)","v":0},{"$f":"ETF_blind!U284","v":0},{"$f":"IFERROR(ETF_blind!AV284,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9549.3741539326475},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7576.4252645972665},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1972.948889335381},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1972.948889335381},{"$f":"AB284+Simulation_Tab[[#This Row],[Cashflow]]","v":250524.59100853212},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":250524.59100853212}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B288,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2043},24,285,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5119.2062598630182},{"$f":"Konsum_Kids!L286","v":2457.2190047342483},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9549.3741539326475},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB286:AF286)","v":0},{"$f":"ETF_blind!U286","v":0},{"$f":"IFERROR(ETF_blind!AV286,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9549.3741539326475},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7576.4252645972665},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1972.948889335381},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1972.948889335381},{"$f":"AB286+Simulation_Tab[[#This Row],[Cashflow]]","v":254470.48878720289},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":254470.48878720289}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B291,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2043},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2043},24,288,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5119.2062598630182},{"$f":"Konsum_Kids!L289","v":2457.2190047342483},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":9549.3741539326475},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB289:AF289)","v":0},{"$f":"ETF_blind!U289","v":0},{"$f":"IFERROR(ETF_blind!AV289,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":9549.3741539326475},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7576.4252645972665},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":1972.948889335381},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":1972.948889335381},{"$f":"AB289+Simulation_Tab[[#This Row],[Cashflow]]","v":260389.33545520905},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":260389.33545520905}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B295,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2044},25,292,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5375.1665728561684},{"$f":"Konsum_Kids!L293","v":2580.0799549709604},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":10122.336603168606},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB293:AF293)","v":0},{"$f":"ETF_blind!U293","v":0},{"$f":"IFERROR(ETF_blind!AV293,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":10122.336603168606},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7955.2465278271284},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2167.0900753414771},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2167.0900753414771},{"$f":"AB293+Simulation_Tab[[#This Row],[Cashflow]]","v":269057.69575657492},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":269057.69575657492}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B297,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2044},25,294,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5375.1665728561684},{"$f":"Konsum_Kids!L295","v":2580.0799549709604},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":10122.336603168606},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB295:AF295)","v":0},{"$f":"ETF_blind!U295","v":0},{"$f":"IFERROR(ETF_blind!AV295,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":10122.336603168606},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7955.2465278271284},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2167.0900753414771},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2167.0900753414771},{"$f":"AB295+Simulation_Tab[[#This Row],[Cashflow]]","v":273391.87590725784},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":273391.87590725784}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B300,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2044},25,297,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5375.1665728561684},{"$f":"Konsum_Kids!L298","v":2580.0799549709604},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":10122.336603168606},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB298:AF298)","v":0},{"$f":"ETF_blind!U298","v":0},{"$f":"IFERROR(ETF_blind!AV298,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":10122.336603168606},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7955.2465278271284},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2167.0900753414771},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2167.0900753414771},{"$f":"AB298+Simulation_Tab[[#This Row],[Cashflow]]","v":279893.14613328222},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":279893.14613328222}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B302,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2044},25,299,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5375.1665728561684},{"$f":"Konsum_Kids!L300","v":2580.0799549709604},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":10122.336603168606},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB300:AF300)","v":0},{"$f":"ETF_blind!U300","v":0},{"$f":"IFERROR(ETF_blind!AV300,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":10122.336603168606},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7955.2465278271284},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2167.0900753414771},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2167.0900753414771},{"$f":"AB300+Simulation_Tab[[#This Row],[Cashflow]]","v":284227.32628396514},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":284227.32628396514}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B306,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2045},26,303,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5643.9249014989764},{"$f":"Konsum_Kids!L304","v":2709.0839527195085},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":10729.67679935872},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB304:AF304)","v":0},{"$f":"ETF_blind!U304","v":0},{"$f":"IFERROR(ETF_blind!AV304,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":10729.67679935872},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8353.0088542184858},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2376.6679451402342},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2376.6679451402342},{"$f":"AB304+Simulation_Tab[[#This Row],[Cashflow]]","v":293524.42019472725},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":293524.42019472725}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B307,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2045},26,304,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5643.9249014989764},{"$f":"Konsum_Kids!L305","v":2709.0839527195085},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":10729.67679935872},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB305:AF305)","v":0},{"$f":"ETF_blind!U305","v":0},{"$f":"IFERROR(ETF_blind!AV305,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":10729.67679935872},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8353.0088542184858},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2376.6679451402342},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2376.6679451402342},{"$f":"AB305+Simulation_Tab[[#This Row],[Cashflow]]","v":295901.08813986747},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":295901.08813986747}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B309,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2045},26,306,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5643.9249014989764},{"$f":"Konsum_Kids!L307","v":2709.0839527195085},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":10729.67679935872},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB307:AF307)","v":0},{"$f":"ETF_blind!U307","v":0},{"$f":"IFERROR(ETF_blind!AV307,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":10729.67679935872},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8353.0088542184858},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2376.6679451402342},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2376.6679451402342},{"$f":"AB307+Simulation_Tab[[#This Row],[Cashflow]]","v":300654.4240301479},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":300654.4240301479}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B312,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2045},26,309,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5643.9249014989764},{"$f":"Konsum_Kids!L310","v":2709.0839527195085},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":10729.67679935872},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB310:AF310)","v":0},{"$f":"ETF_blind!U310","v":0},{"$f":"IFERROR(ETF_blind!AV310,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":10729.67679935872},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8353.0088542184858},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2376.6679451402342},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2376.6679451402342},{"$f":"AB310+Simulation_Tab[[#This Row],[Cashflow]]","v":307784.42786556855},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":307784.42786556855}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B316,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2046},27,313,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5926.1211465739252},{"$f":"Konsum_Kids!L314","v":2844.538150355484},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":11373.457407320244},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB314:AF314)","v":0},{"$f":"ETF_blind!U314","v":0},{"$f":"IFERROR(ETF_blind!AV314,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":11373.457407320244},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8770.6592969294088},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2602.7981103908351},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2602.7981103908351},{"$f":"AB314+Simulation_Tab[[#This Row],[Cashflow]]","v":317517.22981138004},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":317517.22981138004}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B318,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2046},27,315,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5926.1211465739252},{"$f":"Konsum_Kids!L316","v":2844.538150355484},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":11373.457407320244},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB316:AF316)","v":0},{"$f":"ETF_blind!U316","v":0},{"$f":"IFERROR(ETF_blind!AV316,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":11373.457407320244},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8770.6592969294088},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2602.7981103908351},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2602.7981103908351},{"$f":"AB316+Simulation_Tab[[#This Row],[Cashflow]]","v":322722.82603216171},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":322722.82603216171}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B321,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2046},27,318,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5926.1211465739252},{"$f":"Konsum_Kids!L319","v":2844.538150355484},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":11373.457407320244},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB319:AF319)","v":0},{"$f":"ETF_blind!U319","v":0},{"$f":"IFERROR(ETF_blind!AV319,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":11373.457407320244},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8770.6592969294088},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2602.7981103908351},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2602.7981103908351},{"$f":"AB319+Simulation_Tab[[#This Row],[Cashflow]]","v":330531.22036333423},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":330531.22036333423}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B323,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2046},27,320,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5926.1211465739252},{"$f":"Konsum_Kids!L321","v":2844.538150355484},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":11373.457407320244},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB321:AF321)","v":0},{"$f":"ETF_blind!U321","v":0},{"$f":"IFERROR(ETF_blind!AV321,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":11373.457407320244},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8770.6592969294088},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2602.7981103908351},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2602.7981103908351},{"$f":"AB321+Simulation_Tab[[#This Row],[Cashflow]]","v":335736.81658411591},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":335736.81658411591}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B327,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2046},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2046},27,324,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":5926.1211465739252},{"$f":"Konsum_Kids!L325","v":2844.538150355484},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":11373.457407320244},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB325:AF325)","v":0},{"$f":"ETF_blind!U325","v":0},{"$f":"IFERROR(ETF_blind!AV325,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":11373.457407320244},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8770.6592969294088},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2602.7981103908351},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2602.7981103908351},{"$f":"AB325+Simulation_Tab[[#This Row],[Cashflow]]","v":346148.00902567926},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":346148.00902567926}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B328,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2047},28,325,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6222.4272039026228},{"$f":"Konsum_Kids!L326","v":2986.7650578732587},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12055.864851759461},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB326:AF326)","v":0},{"$f":"ETF_blind!U326","v":0},{"$f":"IFERROR(ETF_blind!AV326,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12055.864851759461},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9209.192261775881},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2846.6725899835801},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2846.6725899835801},{"$f":"AB326+Simulation_Tab[[#This Row],[Cashflow]]","v":348994.68161566282},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":348994.68161566282}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B330,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2047},28,327,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6222.4272039026228},{"$f":"Konsum_Kids!L328","v":2986.7650578732587},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12055.864851759461},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB328:AF328)","v":0},{"$f":"ETF_blind!U328","v":0},{"$f":"IFERROR(ETF_blind!AV328,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12055.864851759461},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9209.192261775881},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2846.6725899835801},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2846.6725899835801},{"$f":"AB328+Simulation_Tab[[#This Row],[Cashflow]]","v":354688.02679562994},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":354688.02679562994}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B333,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2047},28,330,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6222.4272039026228},{"$f":"Konsum_Kids!L331","v":2986.7650578732587},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12055.864851759461},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB331:AF331)","v":0},{"$f":"ETF_blind!U331","v":0},{"$f":"IFERROR(ETF_blind!AV331,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12055.864851759461},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9209.192261775881},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2846.6725899835801},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2846.6725899835801},{"$f":"AB331+Simulation_Tab[[#This Row],[Cashflow]]","v":363228.04456558061},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":363228.04456558061}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B337,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2047},28,334,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6222.4272039026228},{"$f":"Konsum_Kids!L335","v":2986.7650578732587},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12055.864851759461},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB335:AF335)","v":0},{"$f":"ETF_blind!U335","v":0},{"$f":"IFERROR(ETF_blind!AV335,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12055.864851759461},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9209.192261775881},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2846.6725899835801},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2846.6725899835801},{"$f":"AB335+Simulation_Tab[[#This Row],[Cashflow]]","v":374614.73492551484},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":374614.73492551484}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B339,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2047},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2047},28,336,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6222.4272039026228},{"$f":"Konsum_Kids!L337","v":2986.7650578732587},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12055.864851759461},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB337:AF337)","v":0},{"$f":"ETF_blind!U337","v":0},{"$f":"IFERROR(ETF_blind!AV337,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12055.864851759461},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9209.192261775881},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":2846.6725899835801},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":2846.6725899835801},{"$f":"AB337+Simulation_Tab[[#This Row],[Cashflow]]","v":380308.08010548196},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":380308.08010548196}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B342,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2048},29,339,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6533.5485640977522},{"$f":"Konsum_Kids!L340","v":3136.1033107669209},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12779.21674286503},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB340:AF340)","v":0},{"$f":"ETF_blind!U340","v":0},{"$f":"IFERROR(ETF_blind!AV340,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12779.21674286503},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9669.651874864674},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":3109.564868000356},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":3109.564868000356},{"$f":"AB340+Simulation_Tab[[#This Row],[Cashflow]]","v":389636.77470948297},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":389636.77470948297}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B344,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2048},29,341,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6533.5485640977522},{"$f":"Konsum_Kids!L342","v":3136.1033107669209},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12779.21674286503},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB342:AF342)","v":0},{"$f":"ETF_blind!U342","v":0},{"$f":"IFERROR(ETF_blind!AV342,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12779.21674286503},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9669.651874864674},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":3109.564868000356},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":3109.564868000356},{"$f":"AB342+Simulation_Tab[[#This Row],[Cashflow]]","v":395855.90444548364},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":395855.90444548364}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B348,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2048},29,345,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6533.5485640977522},{"$f":"Konsum_Kids!L346","v":3136.1033107669209},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12779.21674286503},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB346:AF346)","v":0},{"$f":"ETF_blind!U346","v":0},{"$f":"IFERROR(ETF_blind!AV346,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12779.21674286503},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9669.651874864674},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":3109.564868000356},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":3109.564868000356},{"$f":"AB346+Simulation_Tab[[#This Row],[Cashflow]]","v":408294.16391748498},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":408294.16391748498}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B349,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2048},29,346,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6533.5485640977522},{"$f":"Konsum_Kids!L347","v":3136.1033107669209},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":12779.21674286503},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB347:AF347)","v":0},{"$f":"ETF_blind!U347","v":0},{"$f":"IFERROR(ETF_blind!AV347,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":12779.21674286503},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9669.651874864674},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":3109.564868000356},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":3109.564868000356},{"$f":"AB347+Simulation_Tab[[#This Row],[Cashflow]]","v":411403.72878548532},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":411403.72878548532}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B353,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2049},30,350,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6860.2259923026413},{"$f":"Konsum_Kids!L351","v":1646.4542381526339},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":13545.969747436933},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB351:AF351)","v":0},{"$f":"ETF_blind!U351","v":0},{"$f":"IFERROR(ETF_blind!AV351,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":13545.969747436933},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8506.6802304552748},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5039.2895169816584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5039.2895169816584},{"$f":"AB351+Simulation_Tab[[#This Row],[Cashflow]]","v":427701.43755544926},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":427701.43755544926}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B354,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2049},30,351,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6860.2259923026413},{"$f":"Konsum_Kids!L352","v":1646.4542381526339},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":13545.969747436933},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB352:AF352)","v":0},{"$f":"ETF_blind!U352","v":0},{"$f":"IFERROR(ETF_blind!AV352,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":13545.969747436933},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8506.6802304552748},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5039.2895169816584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5039.2895169816584},{"$f":"AB352+Simulation_Tab[[#This Row],[Cashflow]]","v":432740.72707243089},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":432740.72707243089}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B358,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2049},30,355,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6860.2259923026413},{"$f":"Konsum_Kids!L356","v":1646.4542381526339},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":13545.969747436933},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB356:AF356)","v":0},{"$f":"ETF_blind!U356","v":0},{"$f":"IFERROR(ETF_blind!AV356,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":13545.969747436933},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8506.6802304552748},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5039.2895169816584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5039.2895169816584},{"$f":"AB356+Simulation_Tab[[#This Row],[Cashflow]]","v":452897.88514035742},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":452897.88514035742}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B360,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2049},30,357,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":6860.2259923026413},{"$f":"Konsum_Kids!L358","v":1646.4542381526339},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":13545.969747436933},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB358:AF358)","v":0},{"$f":"ETF_blind!U358","v":0},{"$f":"IFERROR(ETF_blind!AV358,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":13545.969747436933},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8506.6802304552748},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5039.2895169816584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5039.2895169816584},{"$f":"AB358+Simulation_Tab[[#This Row],[Cashflow]]","v":462976.46417432069},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":462976.46417432069}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B364,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2050},31,361,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7203.2372919177715},{"$f":"Konsum_Kids!L362","v":1728.7769500602649},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":14358.727932283149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB362:AF362)","v":0},{"$f":"ETF_blind!U362","v":0},{"$f":"IFERROR(ETF_blind!AV362,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":14358.727932283149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8932.0142419780368},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5426.7136903051123},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5426.7136903051123},{"$f":"AB362+Simulation_Tab[[#This Row],[Cashflow]]","v":483521.04641557072},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":483521.04641557072}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B365,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2050},31,362,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7203.2372919177715},{"$f":"Konsum_Kids!L363","v":1728.7769500602649},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":14358.727932283149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB363:AF363)","v":0},{"$f":"ETF_blind!U363","v":0},{"$f":"IFERROR(ETF_blind!AV363,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":14358.727932283149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8932.0142419780368},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5426.7136903051123},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5426.7136903051123},{"$f":"AB363+Simulation_Tab[[#This Row],[Cashflow]]","v":488947.76010587584},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":488947.76010587584}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B369,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2050},31,366,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7203.2372919177715},{"$f":"Konsum_Kids!L367","v":1728.7769500602649},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":14358.727932283149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB367:AF367)","v":0},{"$f":"ETF_blind!U367","v":0},{"$f":"IFERROR(ETF_blind!AV367,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":14358.727932283149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8932.0142419780368},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5426.7136903051123},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5426.7136903051123},{"$f":"AB367+Simulation_Tab[[#This Row],[Cashflow]]","v":510654.61486709636},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":510654.61486709636}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B370,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2050},31,367,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7203.2372919177715},{"$f":"Konsum_Kids!L368","v":1728.7769500602649},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":14358.727932283149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB368:AF368)","v":0},{"$f":"ETF_blind!U368","v":0},{"$f":"IFERROR(ETF_blind!AV368,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":14358.727932283149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8932.0142419780368},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5426.7136903051123},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5426.7136903051123},{"$f":"AB368+Simulation_Tab[[#This Row],[Cashflow]]","v":516081.32855740149},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":516081.32855740149}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B374,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2050},31,371,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7203.2372919177715},{"$f":"Konsum_Kids!L372","v":1728.7769500602649},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":14358.727932283149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB372:AF372)","v":0},{"$f":"ETF_blind!U372","v":0},{"$f":"IFERROR(ETF_blind!AV372,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":14358.727932283149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8932.0142419780368},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5426.7136903051123},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5426.7136903051123},{"$f":"AB372+Simulation_Tab[[#This Row],[Cashflow]]","v":537788.18331862194},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":537788.18331862194}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B375,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2050},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2050},31,372,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7203.2372919177715},{"$f":"Konsum_Kids!L373","v":1728.7769500602649},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":14358.727932283149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB373:AF373)","v":0},{"$f":"ETF_blind!U373","v":0},{"$f":"IFERROR(ETF_blind!AV373,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":14358.727932283149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8932.0142419780368},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":5426.7136903051123},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":5426.7136903051123},{"$f":"AB373+Simulation_Tab[[#This Row],[Cashflow]]","v":543214.89700892707},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":543214.89700892707}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B379,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2051},32,376,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7563.399156513663},{"$f":"Konsum_Kids!L377","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":15220.251608220142},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB377:AF377)","v":0},{"$f":"ETF_blind!U377","v":0},{"$f":"IFERROR(ETF_blind!AV377,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":15220.251608220142},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7563.399156513663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":7656.8524517064789},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":7656.8524517064789},{"$f":"AB377+Simulation_Tab[[#This Row],[Cashflow]]","v":573842.30681575276},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":573842.30681575276}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B381,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2051},32,378,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7563.399156513663},{"$f":"Konsum_Kids!L379","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":15220.251608220142},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB379:AF379)","v":0},{"$f":"ETF_blind!U379","v":0},{"$f":"IFERROR(ETF_blind!AV379,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":15220.251608220142},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7563.399156513663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":7656.8524517064789},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":7656.8524517064789},{"$f":"AB379+Simulation_Tab[[#This Row],[Cashflow]]","v":589156.0117191656},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":589156.0117191656}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B385,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2051},32,382,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7563.399156513663},{"$f":"Konsum_Kids!L383","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":15220.251608220142},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB383:AF383)","v":0},{"$f":"ETF_blind!U383","v":0},{"$f":"IFERROR(ETF_blind!AV383,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":15220.251608220142},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7563.399156513663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":7656.8524517064789},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":7656.8524517064789},{"$f":"AB383+Simulation_Tab[[#This Row],[Cashflow]]","v":619783.42152599129},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":619783.42152599129}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B386,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2051},32,383,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7563.399156513663},{"$f":"Konsum_Kids!L384","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":15220.251608220142},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB384:AF384)","v":0},{"$f":"ETF_blind!U384","v":0},{"$f":"IFERROR(ETF_blind!AV384,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":15220.251608220142},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7563.399156513663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":7656.8524517064789},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":7656.8524517064789},{"$f":"AB384+Simulation_Tab[[#This Row],[Cashflow]]","v":627440.27397769771},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":627440.27397769771}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B390,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2052},33,{"$f":"D388+1","v":387},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7941.5691143393451},{"$f":"Konsum_Kids!L388","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":16133.466704713346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB388:AF388)","v":0},{"$f":"ETF_blind!U388","v":0},{"$f":"IFERROR(ETF_blind!AV388,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":16133.466704713346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7941.5691143393451},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8191.8975903740011},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8191.8975903740011},{"$f":"AB388+Simulation_Tab[[#This Row],[Cashflow]]","v":659672.81920052611},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":659672.81920052611}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B391,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2052},33,388,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7941.5691143393451},{"$f":"Konsum_Kids!L389","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":16133.466704713346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB389:AF389)","v":0},{"$f":"ETF_blind!U389","v":0},{"$f":"IFERROR(ETF_blind!AV389,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":16133.466704713346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7941.5691143393451},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8191.8975903740011},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8191.8975903740011},{"$f":"AB389+Simulation_Tab[[#This Row],[Cashflow]]","v":667864.7167909001},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":667864.7167909001}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B395,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2052},33,392,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7941.5691143393451},{"$f":"Konsum_Kids!L393","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":16133.466704713346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB393:AF393)","v":0},{"$f":"ETF_blind!U393","v":0},{"$f":"IFERROR(ETF_blind!AV393,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":16133.466704713346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7941.5691143393451},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8191.8975903740011},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8191.8975903740011},{"$f":"AB393+Simulation_Tab[[#This Row],[Cashflow]]","v":700632.30715239607},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":700632.30715239607}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B397,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2052},33,394,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":7941.5691143393451},{"$f":"Konsum_Kids!L395","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":16133.466704713346},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB395:AF395)","v":0},{"$f":"ETF_blind!U395","v":0},{"$f":"IFERROR(ETF_blind!AV395,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":16133.466704713346},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":7941.5691143393451},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8191.8975903740011},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8191.8975903740011},{"$f":"AB395+Simulation_Tab[[#This Row],[Cashflow]]","v":717016.10233314405},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":717016.10233314405}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B400,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2053},34,397,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8338.6475700563133},{"$f":"Konsum_Kids!L398","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":17101.474706996149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB398:AF398)","v":0},{"$f":"ETF_blind!U398","v":0},{"$f":"IFERROR(ETF_blind!AV398,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":17101.474706996149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8338.6475700563133},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8762.8271369398353},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8762.8271369398353},{"$f":"AB398+Simulation_Tab[[#This Row],[Cashflow]]","v":742162.72465083189},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":742162.72465083189}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B402,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2053},34,399,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8338.6475700563133},{"$f":"Konsum_Kids!L400","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":17101.474706996149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB400:AF400)","v":0},{"$f":"ETF_blind!U400","v":0},{"$f":"IFERROR(ETF_blind!AV400,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":17101.474706996149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8338.6475700563133},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8762.8271369398353},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8762.8271369398353},{"$f":"AB400+Simulation_Tab[[#This Row],[Cashflow]]","v":759688.37892471161},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":759688.37892471161}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B406,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2053},34,403,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8338.6475700563133},{"$f":"Konsum_Kids!L404","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":17101.474706996149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB404:AF404)","v":0},{"$f":"ETF_blind!U404","v":0},{"$f":"IFERROR(ETF_blind!AV404,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":17101.474706996149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8338.6475700563133},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8762.8271369398353},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8762.8271369398353},{"$f":"AB404+Simulation_Tab[[#This Row],[Cashflow]]","v":794739.68747247104},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":794739.68747247104}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B407,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2053},34,404,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8338.6475700563133},{"$f":"Konsum_Kids!L405","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":17101.474706996149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB405:AF405)","v":0},{"$f":"ETF_blind!U405","v":0},{"$f":"IFERROR(ETF_blind!AV405,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":17101.474706996149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8338.6475700563133},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8762.8271369398353},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8762.8271369398353},{"$f":"AB405+Simulation_Tab[[#This Row],[Cashflow]]","v":803502.51460941089},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":803502.51460941089}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B411,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2053},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2053},34,408,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8338.6475700563133},{"$f":"Konsum_Kids!L409","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":17101.474706996149},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB409:AF409)","v":0},{"$f":"ETF_blind!U409","v":0},{"$f":"IFERROR(ETF_blind!AV409,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":17101.474706996149},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8338.6475700563133},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":8762.8271369398353},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":8762.8271369398353},{"$f":"AB409+Simulation_Tab[[#This Row],[Cashflow]]","v":838553.82315717032},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":838553.82315717032}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B412,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2054},35,409,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8755.5799485591288},{"$f":"Konsum_Kids!L410","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":18127.56318941592},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB410:AF410)","v":0},{"$f":"ETF_blind!U410","v":0},{"$f":"IFERROR(ETF_blind!AV410,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":18127.56318941592},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8755.5799485591288},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":9371.9832408567909},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":9371.9832408567909},{"$f":"AB410+Simulation_Tab[[#This Row],[Cashflow]]","v":847925.80639802711},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":847925.80639802711}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B416,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2054},35,413,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8755.5799485591288},{"$f":"Konsum_Kids!L414","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":18127.56318941592},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB414:AF414)","v":0},{"$f":"ETF_blind!U414","v":0},{"$f":"IFERROR(ETF_blind!AV414,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":18127.56318941592},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8755.5799485591288},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":9371.9832408567909},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":9371.9832408567909},{"$f":"AB414+Simulation_Tab[[#This Row],[Cashflow]]","v":885413.73936145427},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":885413.73936145427}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B418,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2054},35,415,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8755.5799485591288},{"$f":"Konsum_Kids!L416","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":18127.56318941592},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB416:AF416)","v":0},{"$f":"ETF_blind!U416","v":0},{"$f":"IFERROR(ETF_blind!AV416,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":18127.56318941592},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8755.5799485591288},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":9371.9832408567909},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":9371.9832408567909},{"$f":"AB416+Simulation_Tab[[#This Row],[Cashflow]]","v":904157.70584316785},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":904157.70584316785}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B421,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2054},35,418,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8755.5799485591288},{"$f":"Konsum_Kids!L419","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":18127.56318941592},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB419:AF419)","v":0},{"$f":"ETF_blind!U419","v":0},{"$f":"IFERROR(ETF_blind!AV419,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":18127.56318941592},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8755.5799485591288},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":9371.9832408567909},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":9371.9832408567909},{"$f":"AB419+Simulation_Tab[[#This Row],[Cashflow]]","v":932273.65556573821},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":932273.65556573821}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B423,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2054},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2054},35,420,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8755.5799485591288},{"$f":"Konsum_Kids!L421","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":18127.56318941592},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB421:AF421)","v":0},{"$f":"ETF_blind!U421","v":0},{"$f":"IFERROR(ETF_blind!AV421,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":18127.56318941592},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8755.5799485591288},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":9371.9832408567909},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":9371.9832408567909},{"$f":"AB421+Simulation_Tab[[#This Row],[Cashflow]]","v":951017.62204745179},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":951017.62204745179}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B427,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2055},36,424,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9193.3589459870855},{"$f":"Konsum_Kids!L425","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":19215.216980780875},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB425:AF425)","v":0},{"$f":"ETF_blind!U425","v":0},{"$f":"IFERROR(ETF_blind!AV425,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":19215.216980780875},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9193.3589459870855},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":10021.85803479379},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":10021.85803479379},{"$f":"AB425+Simulation_Tab[[#This Row],[Cashflow]]","v":991105.0541866268},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":991105.0541866268}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B428,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2055},36,425,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9193.3589459870855},{"$f":"Konsum_Kids!L426","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":19215.216980780875},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB426:AF426)","v":0},{"$f":"ETF_blind!U426","v":0},{"$f":"IFERROR(ETF_blind!AV426,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":19215.216980780875},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9193.3589459870855},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":10021.85803479379},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":10021.85803479379},{"$f":"AB426+Simulation_Tab[[#This Row],[Cashflow]]","v":1001126.9122214206},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1001126.9122214206}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B432,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2055},36,429,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9193.3589459870855},{"$f":"Konsum_Kids!L430","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":19215.216980780875},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB430:AF430)","v":0},{"$f":"ETF_blind!U430","v":0},{"$f":"IFERROR(ETF_blind!AV430,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":19215.216980780875},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9193.3589459870855},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":10021.85803479379},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":10021.85803479379},{"$f":"AB430+Simulation_Tab[[#This Row],[Cashflow]]","v":1041214.3443605956},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1041214.3443605956}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B433,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2055},36,430,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9193.3589459870855},{"$f":"Konsum_Kids!L431","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":19215.216980780875},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB431:AF431)","v":0},{"$f":"ETF_blind!U431","v":0},{"$f":"IFERROR(ETF_blind!AV431,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":19215.216980780875},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9193.3589459870855},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":10021.85803479379},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":10021.85803479379},{"$f":"AB431+Simulation_Tab[[#This Row],[Cashflow]]","v":1051236.2023953893},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1051236.2023953893}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B437,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2056},37,434,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9653.0268932864383},{"$f":"Konsum_Kids!L435","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":20368.12999962773},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB435:AF435)","v":0},{"$f":"ETF_blind!U435","v":0},{"$f":"IFERROR(ETF_blind!AV435,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":20368.12999962773},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9653.0268932864383},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":10715.103106341292},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":10715.103106341292},{"$f":"AB435+Simulation_Tab[[#This Row],[Cashflow]]","v":1092710.1246776595},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1092710.1246776595}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B439,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2056},37,436,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9653.0268932864383},{"$f":"Konsum_Kids!L437","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":20368.12999962773},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB437:AF437)","v":0},{"$f":"ETF_blind!U437","v":0},{"$f":"IFERROR(ETF_blind!AV437,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":20368.12999962773},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9653.0268932864383},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":10715.103106341292},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":10715.103106341292},{"$f":"AB437+Simulation_Tab[[#This Row],[Cashflow]]","v":1114140.3308903421},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1114140.3308903421}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B442,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2056},37,439,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9653.0268932864383},{"$f":"Konsum_Kids!L440","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":20368.12999962773},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB440:AF440)","v":0},{"$f":"ETF_blind!U440","v":0},{"$f":"IFERROR(ETF_blind!AV440,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":20368.12999962773},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9653.0268932864383},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":10715.103106341292},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":10715.103106341292},{"$f":"AB440+Simulation_Tab[[#This Row],[Cashflow]]","v":1146285.6402093661},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1146285.6402093661}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B444,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2056},37,441,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9653.0268932864383},{"$f":"Konsum_Kids!L442","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":20368.12999962773},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB442:AF442)","v":0},{"$f":"ETF_blind!U442","v":0},{"$f":"IFERROR(ETF_blind!AV442,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":20368.12999962773},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9653.0268932864383},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":10715.103106341292},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":10715.103106341292},{"$f":"AB442+Simulation_Tab[[#This Row],[Cashflow]]","v":1167715.8464220488},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1167715.8464220488}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B448,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2057},38,445,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10135.678237950762},{"$f":"Konsum_Kids!L446","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":21590.217799605394},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB446:AF446)","v":0},{"$f":"ETF_blind!U446","v":0},{"$f":"IFERROR(ETF_blind!AV446,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":21590.217799605394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10135.678237950762},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":11454.539561654632},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":11454.539561654632},{"$f":"AB446+Simulation_Tab[[#This Row],[Cashflow]]","v":1211315.6953027274},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1211315.6953027274}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B451,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2057},38,448,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10135.678237950762},{"$f":"Konsum_Kids!L449","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":21590.217799605394},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB449:AF449)","v":0},{"$f":"ETF_blind!U449","v":0},{"$f":"IFERROR(ETF_blind!AV449,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":21590.217799605394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10135.678237950762},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":11454.539561654632},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":11454.539561654632},{"$f":"AB449+Simulation_Tab[[#This Row],[Cashflow]]","v":1245679.3139876914},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1245679.3139876914}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B453,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2057},38,450,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10135.678237950762},{"$f":"Konsum_Kids!L451","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":21590.217799605394},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB451:AF451)","v":0},{"$f":"ETF_blind!U451","v":0},{"$f":"IFERROR(ETF_blind!AV451,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":21590.217799605394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10135.678237950762},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":11454.539561654632},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":11454.539561654632},{"$f":"AB451+Simulation_Tab[[#This Row],[Cashflow]]","v":1268588.3931110008},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1268588.3931110008}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B454,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2057},38,{"$f":"D452+1","v":451},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10135.678237950762},{"$f":"Konsum_Kids!L452","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":21590.217799605394},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB452:AF452)","v":0},{"$f":"ETF_blind!U452","v":0},{"$f":"IFERROR(ETF_blind!AV452,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":21590.217799605394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10135.678237950762},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":11454.539561654632},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":11454.539561654632},{"$f":"AB452+Simulation_Tab[[#This Row],[Cashflow]]","v":1280042.9326726554},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1280042.9326726554}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B458,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2057},38,455,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10135.678237950762},{"$f":"Konsum_Kids!L456","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":21590.217799605394},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":0},{"$f":"SUM(ETF_blind!AB456:AF456)","v":0},{"$f":"ETF_blind!U456","v":0},{"$f":"IFERROR(ETF_blind!AV456,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":21590.217799605394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10135.678237950762},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":11454.539561654632},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":11454.539561654632},{"$f":"AB456+Simulation_Tab[[#This Row],[Cashflow]]","v":1325861.0909192741},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1325861.0909192741}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B460,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2058},39,457,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8513.969719878638},{"$f":"Konsum_Kids!L458","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3867.8079314794782},{"$f":"SUM(ETF_blind!AB458:AF458)","v":0},{"$f":"ETF_blind!U458","v":0},{"$f":"IFERROR(ETF_blind!AV458,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3867.8079314794782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8513.969719878638},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-4646.1617883991603},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-4646.1617883991603},{"$f":"AB458+Simulation_Tab[[#This Row],[Cashflow]]","v":1332669.4686925297},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1332669.4686925297}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B463,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2058},39,460,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8513.969719878638},{"$f":"Konsum_Kids!L461","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3867.8079314794782},{"$f":"SUM(ETF_blind!AB461:AF461)","v":0},{"$f":"ETF_blind!U461","v":0},{"$f":"IFERROR(ETF_blind!AV461,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3867.8079314794782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8513.969719878638},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-4646.1617883991603},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-4646.1617883991603},{"$f":"AB461+Simulation_Tab[[#This Row],[Cashflow]]","v":1318730.9833273324},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1318730.9833273324}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B465,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2058},39,462,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8513.969719878638},{"$f":"Konsum_Kids!L463","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3867.8079314794782},{"$f":"SUM(ETF_blind!AB463:AF463)","v":0},{"$f":"ETF_blind!U463","v":0},{"$f":"IFERROR(ETF_blind!AV463,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3867.8079314794782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8513.969719878638},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-4646.1617883991603},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-4646.1617883991603},{"$f":"AB463+Simulation_Tab[[#This Row],[Cashflow]]","v":1309438.6597505342},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1309438.6597505342}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B469,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2058},39,466,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8513.969719878638},{"$f":"Konsum_Kids!L467","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3867.8079314794782},{"$f":"SUM(ETF_blind!AB467:AF467)","v":0},{"$f":"ETF_blind!U467","v":0},{"$f":"IFERROR(ETF_blind!AV467,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3867.8079314794782},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8513.969719878638},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-4646.1617883991603},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-4646.1617883991603},{"$f":"AB467+Simulation_Tab[[#This Row],[Cashflow]]","v":1290854.0125969378},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1290854.0125969378}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B472,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2059},40,469,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8939.668205872571},{"$f":"Konsum_Kids!L470","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3925.8250504516695},{"$f":"SUM(ETF_blind!AB470:AF470)","v":0},{"$f":"ETF_blind!U470","v":0},{"$f":"IFERROR(ETF_blind!AV470,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3925.8250504516695},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8939.668205872571},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5013.8431554209019},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5013.8431554209019},{"$f":"AB470+Simulation_Tab[[#This Row],[Cashflow]]","v":1276547.8458647188},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1276547.8458647188}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B474,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2059},40,471,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8939.668205872571},{"$f":"Konsum_Kids!L472","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3925.8250504516695},{"$f":"SUM(ETF_blind!AB472:AF472)","v":0},{"$f":"ETF_blind!U472","v":0},{"$f":"IFERROR(ETF_blind!AV472,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3925.8250504516695},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8939.668205872571},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5013.8431554209019},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5013.8431554209019},{"$f":"AB472+Simulation_Tab[[#This Row],[Cashflow]]","v":1266520.1595538771},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1266520.1595538771}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B475,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2059},40,472,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8939.668205872571},{"$f":"Konsum_Kids!L473","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3925.8250504516695},{"$f":"SUM(ETF_blind!AB473:AF473)","v":0},{"$f":"ETF_blind!U473","v":0},{"$f":"IFERROR(ETF_blind!AV473,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3925.8250504516695},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8939.668205872571},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5013.8431554209019},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5013.8431554209019},{"$f":"AB473+Simulation_Tab[[#This Row],[Cashflow]]","v":1261506.3163984562},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1261506.3163984562}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B479,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2059},40,476,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8939.668205872571},{"$f":"Konsum_Kids!L477","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3925.8250504516695},{"$f":"SUM(ETF_blind!AB477:AF477)","v":0},{"$f":"ETF_blind!U477","v":0},{"$f":"IFERROR(ETF_blind!AV477,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3925.8250504516695},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8939.668205872571},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5013.8431554209019},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5013.8431554209019},{"$f":"AB477+Simulation_Tab[[#This Row],[Cashflow]]","v":1241450.9437767728},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1241450.9437767728}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B481,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2059},40,478,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":8939.668205872571},{"$f":"Konsum_Kids!L479","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3925.8250504516695},{"$f":"SUM(ETF_blind!AB479:AF479)","v":0},{"$f":"ETF_blind!U479","v":0},{"$f":"IFERROR(ETF_blind!AV479,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3925.8250504516695},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":8939.668205872571},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5013.8431554209019},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5013.8431554209019},{"$f":"AB479+Simulation_Tab[[#This Row],[Cashflow]]","v":1231423.2574659311},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1231423.2574659311}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B484,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2060},41,481,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9386.6516161661984},{"$f":"Konsum_Kids!L482","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3984.7124262084449},{"$f":"SUM(ETF_blind!AB482:AF482)","v":0},{"$f":"ETF_blind!U482","v":0},{"$f":"IFERROR(ETF_blind!AV482,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.7124262084449},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9386.6516161661984},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5401.9391899577531},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5401.9391899577531},{"$f":"AB482+Simulation_Tab[[#This Row],[Cashflow]]","v":1215993.6319651317},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1215993.6319651317}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B486,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2060},41,483,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9386.6516161661984},{"$f":"Konsum_Kids!L484","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3984.7124262084449},{"$f":"SUM(ETF_blind!AB484:AF484)","v":0},{"$f":"ETF_blind!U484","v":0},{"$f":"IFERROR(ETF_blind!AV484,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.7124262084449},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9386.6516161661984},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5401.9391899577531},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5401.9391899577531},{"$f":"AB484+Simulation_Tab[[#This Row],[Cashflow]]","v":1205189.7535852164},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1205189.7535852164}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B490,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2060},41,487,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9386.6516161661984},{"$f":"Konsum_Kids!L488","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3984.7124262084449},{"$f":"SUM(ETF_blind!AB488:AF488)","v":0},{"$f":"ETF_blind!U488","v":0},{"$f":"IFERROR(ETF_blind!AV488,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.7124262084449},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9386.6516161661984},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5401.9391899577531},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5401.9391899577531},{"$f":"AB488+Simulation_Tab[[#This Row],[Cashflow]]","v":1183581.9968253856},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1183581.9968253856}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B493,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2060},41,490,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9386.6516161661984},{"$f":"Konsum_Kids!L491","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3984.7124262084449},{"$f":"SUM(ETF_blind!AB491:AF491)","v":0},{"$f":"ETF_blind!U491","v":0},{"$f":"IFERROR(ETF_blind!AV491,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.7124262084449},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9386.6516161661984},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5401.9391899577531},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5401.9391899577531},{"$f":"AB491+Simulation_Tab[[#This Row],[Cashflow]]","v":1167376.1792555125},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1167376.1792555125}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B495,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2060},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2060},41,492,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9386.6516161661984},{"$f":"Konsum_Kids!L493","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":3984.7124262084449},{"$f":"SUM(ETF_blind!AB493:AF493)","v":0},{"$f":"ETF_blind!U493","v":0},{"$f":"IFERROR(ETF_blind!AV493,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":3984.7124262084449},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9386.6516161661984},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5401.9391899577531},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5401.9391899577531},{"$f":"AB493+Simulation_Tab[[#This Row],[Cashflow]]","v":1156572.3008755972},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1156572.3008755972}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B496,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2061},42,493,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9855.9841969745084},{"$f":"Konsum_Kids!L494","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4044.4831126015706},{"$f":"SUM(ETF_blind!AB494:AF494)","v":0},{"$f":"ETF_blind!U494","v":0},{"$f":"IFERROR(ETF_blind!AV494,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4044.4831126015706},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9855.9841969745084},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5811.5010843729378},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5811.5010843729378},{"$f":"AB494+Simulation_Tab[[#This Row],[Cashflow]]","v":1150760.7997912243},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1150760.7997912243}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B499,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2061},42,496,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9855.9841969745084},{"$f":"Konsum_Kids!L497","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4044.4831126015706},{"$f":"SUM(ETF_blind!AB497:AF497)","v":0},{"$f":"ETF_blind!U497","v":0},{"$f":"IFERROR(ETF_blind!AV497,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4044.4831126015706},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9855.9841969745084},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5811.5010843729378},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5811.5010843729378},{"$f":"AB497+Simulation_Tab[[#This Row],[Cashflow]]","v":1133326.2965381057},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1133326.2965381057}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B502,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2061},42,499,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9855.9841969745084},{"$f":"Konsum_Kids!L500","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4044.4831126015706},{"$f":"SUM(ETF_blind!AB500:AF500)","v":0},{"$f":"ETF_blind!U500","v":0},{"$f":"IFERROR(ETF_blind!AV500,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4044.4831126015706},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9855.9841969745084},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5811.5010843729378},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5811.5010843729378},{"$f":"AB500+Simulation_Tab[[#This Row],[Cashflow]]","v":1115891.7932849871},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1115891.7932849871}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B505,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2061},42,502,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9855.9841969745084},{"$f":"Konsum_Kids!L503","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4044.4831126015706},{"$f":"SUM(ETF_blind!AB503:AF503)","v":0},{"$f":"ETF_blind!U503","v":0},{"$f":"IFERROR(ETF_blind!AV503,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4044.4831126015706},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9855.9841969745084},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5811.5010843729378},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5811.5010843729378},{"$f":"AB503+Simulation_Tab[[#This Row],[Cashflow]]","v":1098457.2900318685},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1098457.2900318685}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B507,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2061},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2061},42,504,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":9855.9841969745084},{"$f":"Konsum_Kids!L505","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4044.4831126015706},{"$f":"SUM(ETF_blind!AB505:AF505)","v":0},{"$f":"ETF_blind!U505","v":0},{"$f":"IFERROR(ETF_blind!AV505,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4044.4831126015706},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":9855.9841969745084},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-5811.5010843729378},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-5811.5010843729378},{"$f":"AB505+Simulation_Tab[[#This Row],[Cashflow]]","v":1086834.2878631228},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1086834.2878631228}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B511,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2062},43,508,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10348.783406823235},{"$f":"Konsum_Kids!L509","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4105.1503592905938},{"$f":"SUM(ETF_blind!AB509:AF509)","v":0},{"$f":"ETF_blind!U509","v":0},{"$f":"IFERROR(ETF_blind!AV509,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4105.1503592905938},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10348.783406823235},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-6243.6330475326413},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-6243.6330475326413},{"$f":"AB509+Simulation_Tab[[#This Row],[Cashflow]]","v":1061859.7556729917},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1061859.7556729917}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B514,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2062},43,511,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10348.783406823235},{"$f":"Konsum_Kids!L512","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4105.1503592905938},{"$f":"SUM(ETF_blind!AB512:AF512)","v":0},{"$f":"ETF_blind!U512","v":0},{"$f":"IFERROR(ETF_blind!AV512,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4105.1503592905938},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10348.783406823235},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-6243.6330475326413},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-6243.6330475326413},{"$f":"AB512+Simulation_Tab[[#This Row],[Cashflow]]","v":1043128.8565303936},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1043128.8565303936}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B516,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2062},{"$f":"IFERROR(ROUNDDOWN((D515-1)/12,0)+1,\"\")","v":43},513,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10348.783406823235},{"$f":"Konsum_Kids!L514","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4105.1503592905938},{"$f":"SUM(ETF_blind!AB514:AF514)","v":0},{"$f":"ETF_blind!U514","v":0},{"$f":"IFERROR(ETF_blind!AV514,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4105.1503592905938},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10348.783406823235},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-6243.6330475326413},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-6243.6330475326413},{"$f":"AB514+Simulation_Tab[[#This Row],[Cashflow]]","v":1030641.5904353283},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1030641.5904353283}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B517,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2062},43,514,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10348.783406823235},{"$f":"Konsum_Kids!L515","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4105.1503592905938},{"$f":"SUM(ETF_blind!AB515:AF515)","v":0},{"$f":"ETF_blind!U515","v":0},{"$f":"IFERROR(ETF_blind!AV515,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4105.1503592905938},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10348.783406823235},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-6243.6330475326413},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-6243.6330475326413},{"$f":"AB515+Simulation_Tab[[#This Row],[Cashflow]]","v":1024397.9573877957},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1024397.9573877957}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B520,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2063},44,517,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10866.222577164397},{"$f":"Konsum_Kids!L518","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4166.7276146799522},{"$f":"SUM(ETF_blind!AB518:AF518)","v":0},{"$f":"ETF_blind!U518","v":0},{"$f":"IFERROR(ETF_blind!AV518,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4166.7276146799522},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10866.222577164397},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-6699.4949624844448},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-6699.4949624844448},{"$f":"AB518+Simulation_Tab[[#This Row],[Cashflow]]","v":1005211.1963302459},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":1005211.1963302459}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B523,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2063},44,520,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10866.222577164397},{"$f":"Konsum_Kids!L521","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4166.7276146799522},{"$f":"SUM(ETF_blind!AB521:AF521)","v":0},{"$f":"ETF_blind!U521","v":0},{"$f":"IFERROR(ETF_blind!AV521,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4166.7276146799522},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10866.222577164397},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-6699.4949624844448},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-6699.4949624844448},{"$f":"AB521+Simulation_Tab[[#This Row],[Cashflow]]","v":985112.71144279256},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":985112.71144279256}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B526,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2063},44,523,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10866.222577164397},{"$f":"Konsum_Kids!L524","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4166.7276146799522},{"$f":"SUM(ETF_blind!AB524:AF524)","v":0},{"$f":"ETF_blind!U524","v":0},{"$f":"IFERROR(ETF_blind!AV524,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4166.7276146799522},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10866.222577164397},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-6699.4949624844448},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-6699.4949624844448},{"$f":"AB524+Simulation_Tab[[#This Row],[Cashflow]]","v":965014.22655533918},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":965014.22655533918}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B528,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2063},44,525,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":10866.222577164397},{"$f":"Konsum_Kids!L526","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4166.7276146799522},{"$f":"SUM(ETF_blind!AB526:AF526)","v":0},{"$f":"ETF_blind!U526","v":0},{"$f":"IFERROR(ETF_blind!AV526,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4166.7276146799522},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":10866.222577164397},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-6699.4949624844448},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-6699.4949624844448},{"$f":"AB526+Simulation_Tab[[#This Row],[Cashflow]]","v":951615.23663037026},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":951615.23663037026}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B532,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2064},45,529,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11409.533706022616},{"$f":"Konsum_Kids!L530","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4229.2285289001502},{"$f":"SUM(ETF_blind!AB530:AF530)","v":0},{"$f":"ETF_blind!U530","v":0},{"$f":"IFERROR(ETF_blind!AV530,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4229.2285289001502},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11409.533706022616},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7180.3051771224655},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7180.3051771224655},{"$f":"AB530+Simulation_Tab[[#This Row],[Cashflow]]","v":924336.44656579441},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":924336.44656579441}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B535,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2064},45,532,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11409.533706022616},{"$f":"Konsum_Kids!L533","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4229.2285289001502},{"$f":"SUM(ETF_blind!AB533:AF533)","v":0},{"$f":"ETF_blind!U533","v":0},{"$f":"IFERROR(ETF_blind!AV533,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4229.2285289001502},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11409.533706022616},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7180.3051771224655},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7180.3051771224655},{"$f":"AB533+Simulation_Tab[[#This Row],[Cashflow]]","v":902795.531034427},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":902795.531034427}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B537,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2064},45,534,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11409.533706022616},{"$f":"Konsum_Kids!L535","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4229.2285289001502},{"$f":"SUM(ETF_blind!AB535:AF535)","v":0},{"$f":"ETF_blind!U535","v":0},{"$f":"IFERROR(ETF_blind!AV535,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4229.2285289001502},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11409.533706022616},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7180.3051771224655},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7180.3051771224655},{"$f":"AB535+Simulation_Tab[[#This Row],[Cashflow]]","v":888434.92068018205},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":888434.92068018205}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B538,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2064},45,535,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11409.533706022616},{"$f":"Konsum_Kids!L536","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4229.2285289001502},{"$f":"SUM(ETF_blind!AB536:AF536)","v":0},{"$f":"ETF_blind!U536","v":0},{"$f":"IFERROR(ETF_blind!AV536,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4229.2285289001502},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11409.533706022616},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7180.3051771224655},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7180.3051771224655},{"$f":"AB536+Simulation_Tab[[#This Row],[Cashflow]]","v":881254.61550305958},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":881254.61550305958}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B542,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2064},45,539,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11409.533706022616},{"$f":"Konsum_Kids!L540","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4229.2285289001502},{"$f":"SUM(ETF_blind!AB540:AF540)","v":0},{"$f":"ETF_blind!U540","v":0},{"$f":"IFERROR(ETF_blind!AV540,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4229.2285289001502},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11409.533706022616},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7180.3051771224655},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7180.3051771224655},{"$f":"AB540+Simulation_Tab[[#This Row],[Cashflow]]","v":852533.3947945697},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":852533.3947945697}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B544,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2065},46,541,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11980.010391323749},{"$f":"Konsum_Kids!L542","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4292.6669568336529},{"$f":"SUM(ETF_blind!AB542:AF542)","v":0},{"$f":"ETF_blind!U542","v":0},{"$f":"IFERROR(ETF_blind!AV542,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4292.6669568336529},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11980.010391323749},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7687.3434344900961},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7687.3434344900961},{"$f":"AB542+Simulation_Tab[[#This Row],[Cashflow]]","v":837665.74618295708},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":837665.74618295708}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B547,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2065},46,544,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11980.010391323749},{"$f":"Konsum_Kids!L545","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4292.6669568336529},{"$f":"SUM(ETF_blind!AB545:AF545)","v":0},{"$f":"ETF_blind!U545","v":0},{"$f":"IFERROR(ETF_blind!AV545,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4292.6669568336529},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11980.010391323749},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7687.3434344900961},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7687.3434344900961},{"$f":"AB545+Simulation_Tab[[#This Row],[Cashflow]]","v":814603.71587948664},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":814603.71587948664}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B551,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2065},46,548,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11980.010391323749},{"$f":"Konsum_Kids!L549","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4292.6669568336529},{"$f":"SUM(ETF_blind!AB549:AF549)","v":0},{"$f":"ETF_blind!U549","v":0},{"$f":"IFERROR(ETF_blind!AV549,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4292.6669568336529},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11980.010391323749},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7687.3434344900961},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7687.3434344900961},{"$f":"AB549+Simulation_Tab[[#This Row],[Cashflow]]","v":783854.34214152605},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":783854.34214152605}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B553,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2065},46,550,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":11980.010391323749},{"$f":"Konsum_Kids!L551","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4292.6669568336529},{"$f":"SUM(ETF_blind!AB551:AF551)","v":0},{"$f":"ETF_blind!U551","v":0},{"$f":"IFERROR(ETF_blind!AV551,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4292.6669568336529},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":11980.010391323749},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-7687.3434344900961},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-7687.3434344900961},{"$f":"AB551+Simulation_Tab[[#This Row],[Cashflow]]","v":768479.65527254576},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":768479.65527254576}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B556,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2066},47,553,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":12579.010910889934},{"$f":"Konsum_Kids!L554","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4357.0569611861565},{"$f":"SUM(ETF_blind!AB554:AF554)","v":0},{"$f":"ETF_blind!U554","v":0},{"$f":"IFERROR(ETF_blind!AV554,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4357.0569611861565},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":12579.010910889934},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8221.9539497037767},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8221.9539497037767},{"$f":"AB554+Simulation_Tab[[#This Row],[Cashflow]]","v":744883.01445386163},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":744883.01445386163}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B558,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2066},47,555,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":12579.010910889934},{"$f":"Konsum_Kids!L556","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4357.0569611861565},{"$f":"SUM(ETF_blind!AB556:AF556)","v":0},{"$f":"ETF_blind!U556","v":0},{"$f":"IFERROR(ETF_blind!AV556,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4357.0569611861565},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":12579.010910889934},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8221.9539497037767},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8221.9539497037767},{"$f":"AB556+Simulation_Tab[[#This Row],[Cashflow]]","v":728439.10655445396},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":728439.10655445396}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B559,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2066},47,556,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":12579.010910889934},{"$f":"Konsum_Kids!L557","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4357.0569611861565},{"$f":"SUM(ETF_blind!AB557:AF557)","v":0},{"$f":"ETF_blind!U557","v":0},{"$f":"IFERROR(ETF_blind!AV557,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4357.0569611861565},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":12579.010910889934},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8221.9539497037767},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8221.9539497037767},{"$f":"AB557+Simulation_Tab[[#This Row],[Cashflow]]","v":720217.15260475012},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":720217.15260475012}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B563,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2066},47,560,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":12579.010910889934},{"$f":"Konsum_Kids!L561","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4357.0569611861565},{"$f":"SUM(ETF_blind!AB561:AF561)","v":0},{"$f":"ETF_blind!U561","v":0},{"$f":"IFERROR(ETF_blind!AV561,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4357.0569611861565},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":12579.010910889934},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8221.9539497037767},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8221.9539497037767},{"$f":"AB561+Simulation_Tab[[#This Row],[Cashflow]]","v":687329.33680593478},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":687329.33680593478}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B565,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2066},47,562,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":12579.010910889934},{"$f":"Konsum_Kids!L563","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4357.0569611861565},{"$f":"SUM(ETF_blind!AB563:AF563)","v":0},{"$f":"ETF_blind!U563","v":0},{"$f":"IFERROR(ETF_blind!AV563,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4357.0569611861565},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":12579.010910889934},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8221.9539497037767},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8221.9539497037767},{"$f":"AB563+Simulation_Tab[[#This Row],[Cashflow]]","v":670885.42890652712},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":670885.42890652712}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B568,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2067},48,565,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13207.961456434434},{"$f":"Konsum_Kids!L566","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4422.4128156039487},{"$f":"SUM(ETF_blind!AB566:AF566)","v":0},{"$f":"ETF_blind!U566","v":0},{"$f":"IFERROR(ETF_blind!AV566,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4422.4128156039487},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13207.961456434434},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8785.548640830486},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8785.548640830486},{"$f":"AB566+Simulation_Tab[[#This Row],[Cashflow]]","v":645655.972366289},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":645655.972366289}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B572,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2067},48,569,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13207.961456434434},{"$f":"Konsum_Kids!L570","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4422.4128156039487},{"$f":"SUM(ETF_blind!AB570:AF570)","v":0},{"$f":"ETF_blind!U570","v":0},{"$f":"IFERROR(ETF_blind!AV570,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4422.4128156039487},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13207.961456434434},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8785.548640830486},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8785.548640830486},{"$f":"AB570+Simulation_Tab[[#This Row],[Cashflow]]","v":610513.77780296723},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":610513.77780296723}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B574,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2067},48,571,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13207.961456434434},{"$f":"Konsum_Kids!L572","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4422.4128156039487},{"$f":"SUM(ETF_blind!AB572:AF572)","v":0},{"$f":"ETF_blind!U572","v":0},{"$f":"IFERROR(ETF_blind!AV572,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4422.4128156039487},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13207.961456434434},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8785.548640830486},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8785.548640830486},{"$f":"AB572+Simulation_Tab[[#This Row],[Cashflow]]","v":592942.68052130635},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":592942.68052130635}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B577,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2067},48,574,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13207.961456434434},{"$f":"Konsum_Kids!L575","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4422.4128156039487},{"$f":"SUM(ETF_blind!AB575:AF575)","v":0},{"$f":"ETF_blind!U575","v":0},{"$f":"IFERROR(ETF_blind!AV575,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4422.4128156039487},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13207.961456434434},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8785.548640830486},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8785.548640830486},{"$f":"AB575+Simulation_Tab[[#This Row],[Cashflow]]","v":566586.03459881502},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":566586.03459881502}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B578,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2067},48,575,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13207.961456434434},{"$f":"Konsum_Kids!L576","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4422.4128156039487},{"$f":"SUM(ETF_blind!AB576:AF576)","v":0},{"$f":"ETF_blind!U576","v":0},{"$f":"IFERROR(ETF_blind!AV576,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4422.4128156039487},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13207.961456434434},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-8785.548640830486},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-8785.548640830486},{"$f":"AB576+Simulation_Tab[[#This Row],[Cashflow]]","v":557800.48595798458},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":557800.48595798458}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B581,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2068},49,578,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13868.359529256155},{"$f":"Konsum_Kids!L579","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4488.7490078380069},{"$f":"SUM(ETF_blind!AB579:AF579)","v":0},{"$f":"ETF_blind!U579","v":0},{"$f":"IFERROR(ETF_blind!AV579,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4488.7490078380069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13868.359529256155},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-9379.610521418148},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-9379.610521418148},{"$f":"AB579+Simulation_Tab[[#This Row],[Cashflow]]","v":530255.71627431782},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":530255.71627431782}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B584,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2068},49,581,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13868.359529256155},{"$f":"Konsum_Kids!L582","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4488.7490078380069},{"$f":"SUM(ETF_blind!AB582:AF582)","v":0},{"$f":"ETF_blind!U582","v":0},{"$f":"IFERROR(ETF_blind!AV582,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4488.7490078380069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13868.359529256155},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-9379.610521418148},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-9379.610521418148},{"$f":"AB582+Simulation_Tab[[#This Row],[Cashflow]]","v":502116.88471006334},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":502116.88471006334}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B586,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2068},49,583,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13868.359529256155},{"$f":"Konsum_Kids!L584","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4488.7490078380069},{"$f":"SUM(ETF_blind!AB584:AF584)","v":0},{"$f":"ETF_blind!U584","v":0},{"$f":"IFERROR(ETF_blind!AV584,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4488.7490078380069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13868.359529256155},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-9379.610521418148},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-9379.610521418148},{"$f":"AB584+Simulation_Tab[[#This Row],[Cashflow]]","v":483357.66366722703},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":483357.66366722703}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B589,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2068},49,586,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":13868.359529256155},{"$f":"Konsum_Kids!L587","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4488.7490078380069},{"$f":"SUM(ETF_blind!AB587:AF587)","v":0},{"$f":"ETF_blind!U587","v":0},{"$f":"IFERROR(ETF_blind!AV587,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4488.7490078380069},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":13868.359529256155},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-9379.610521418148},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-9379.610521418148},{"$f":"AB587+Simulation_Tab[[#This Row],[Cashflow]]","v":455218.83210297255},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":455218.83210297255}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B593,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2069},50,590,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":14561.777505718965},{"$f":"Konsum_Kids!L591","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4556.0802429555761},{"$f":"SUM(ETF_blind!AB591:AF591)","v":0},{"$f":"ETF_blind!U591","v":0},{"$f":"IFERROR(ETF_blind!AV591,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4556.0802429555761},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":14561.777505718965},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10005.697262763388},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10005.697262763388},{"$f":"AB591+Simulation_Tab[[#This Row],[Cashflow]]","v":416448.21653460944},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":416448.21653460944}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B595,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2069},50,592,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":14561.777505718965},{"$f":"Konsum_Kids!L593","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4556.0802429555761},{"$f":"SUM(ETF_blind!AB593:AF593)","v":0},{"$f":"ETF_blind!U593","v":0},{"$f":"IFERROR(ETF_blind!AV593,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4556.0802429555761},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":14561.777505718965},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10005.697262763388},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10005.697262763388},{"$f":"AB593+Simulation_Tab[[#This Row],[Cashflow]]","v":396436.82200908265},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":396436.82200908265}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B596,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2069},50,593,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":14561.777505718965},{"$f":"Konsum_Kids!L594","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4556.0802429555761},{"$f":"SUM(ETF_blind!AB594:AF594)","v":0},{"$f":"ETF_blind!U594","v":0},{"$f":"IFERROR(ETF_blind!AV594,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4556.0802429555761},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":14561.777505718965},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10005.697262763388},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10005.697262763388},{"$f":"AB594+Simulation_Tab[[#This Row],[Cashflow]]","v":386431.12474631926},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":386431.12474631926}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B599,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2069},50,596,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":14561.777505718965},{"$f":"Konsum_Kids!L597","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4556.0802429555761},{"$f":"SUM(ETF_blind!AB597:AF597)","v":0},{"$f":"ETF_blind!U597","v":0},{"$f":"IFERROR(ETF_blind!AV597,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4556.0802429555761},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":14561.777505718965},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10005.697262763388},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10005.697262763388},{"$f":"AB597+Simulation_Tab[[#This Row],[Cashflow]]","v":356414.03295802907},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":356414.03295802907}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B602,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2069},50,599,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":14561.777505718965},{"$f":"Konsum_Kids!L600","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4556.0802429555761},{"$f":"SUM(ETF_blind!AB600:AF600)","v":0},{"$f":"ETF_blind!U600","v":0},{"$f":"IFERROR(ETF_blind!AV600,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4556.0802429555761},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":14561.777505718965},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10005.697262763388},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10005.697262763388},{"$f":"AB600+Simulation_Tab[[#This Row],[Cashflow]]","v":326396.94116973889},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":326396.94116973889}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B605,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2070},51,602,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":15289.866381004913},{"$f":"Konsum_Kids!L603","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4624.4214465999094},{"$f":"SUM(ETF_blind!AB603:AF603)","v":0},{"$f":"ETF_blind!U603","v":0},{"$f":"IFERROR(ETF_blind!AV603,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4624.4214465999094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":15289.866381004913},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10665.444934405004},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10665.444934405004},{"$f":"AB603+Simulation_Tab[[#This Row],[Cashflow]]","v":295060.35403816553},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":295060.35403816553}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B607,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2070},51,604,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":15289.866381004913},{"$f":"Konsum_Kids!L605","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4624.4214465999094},{"$f":"SUM(ETF_blind!AB605:AF605)","v":0},{"$f":"ETF_blind!U605","v":0},{"$f":"IFERROR(ETF_blind!AV605,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4624.4214465999094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":15289.866381004913},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10665.444934405004},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10665.444934405004},{"$f":"AB605+Simulation_Tab[[#This Row],[Cashflow]]","v":273729.46416935557},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":273729.46416935557}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B610,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2070},51,607,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":15289.866381004913},{"$f":"Konsum_Kids!L608","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4624.4214465999094},{"$f":"SUM(ETF_blind!AB608:AF608)","v":0},{"$f":"ETF_blind!U608","v":0},{"$f":"IFERROR(ETF_blind!AV608,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4624.4214465999094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":15289.866381004913},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10665.444934405004},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10665.444934405004},{"$f":"AB608+Simulation_Tab[[#This Row],[Cashflow]]","v":241733.12936614058},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":241733.12936614058}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B614,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2070},51,611,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":15289.866381004913},{"$f":"Konsum_Kids!L612","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4624.4214465999094},{"$f":"SUM(ETF_blind!AB612:AF612)","v":0},{"$f":"ETF_blind!U612","v":0},{"$f":"IFERROR(ETF_blind!AV612,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4624.4214465999094},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":15289.866381004913},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-10665.444934405004},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-10665.444934405004},{"$f":"AB612+Simulation_Tab[[#This Row],[Cashflow]]","v":199071.34962852055},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":199071.34962852055}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B616,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2071},52,613,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16054.359700055158},{"$f":"Konsum_Kids!L614","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4693.7877682989083},{"$f":"SUM(ETF_blind!AB614:AF614)","v":0},{"$f":"ETF_blind!U614","v":0},{"$f":"IFERROR(ETF_blind!AV614,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4693.7877682989083},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16054.359700055158},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-11360.571931756251},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-11360.571931756251},{"$f":"AB614+Simulation_Tab[[#This Row],[Cashflow]]","v":177045.33276235929},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":177045.33276235929}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B617,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2071},52,614,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16054.359700055158},{"$f":"Konsum_Kids!L615","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4693.7877682989083},{"$f":"SUM(ETF_blind!AB615:AF615)","v":0},{"$f":"ETF_blind!U615","v":0},{"$f":"IFERROR(ETF_blind!AV615,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4693.7877682989083},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16054.359700055158},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-11360.571931756251},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-11360.571931756251},{"$f":"AB615+Simulation_Tab[[#This Row],[Cashflow]]","v":165684.76083060305},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":165684.76083060305}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B620,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2071},52,617,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16054.359700055158},{"$f":"Konsum_Kids!L618","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4693.7877682989083},{"$f":"SUM(ETF_blind!AB618:AF618)","v":0},{"$f":"ETF_blind!U618","v":0},{"$f":"IFERROR(ETF_blind!AV618,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4693.7877682989083},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16054.359700055158},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-11360.571931756251},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-11360.571931756251},{"$f":"AB618+Simulation_Tab[[#This Row],[Cashflow]]","v":131603.0450353343},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":131603.0450353343}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B623,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2071},52,620,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16054.359700055158},{"$f":"Konsum_Kids!L621","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4693.7877682989083},{"$f":"SUM(ETF_blind!AB621:AF621)","v":0},{"$f":"ETF_blind!U621","v":0},{"$f":"IFERROR(ETF_blind!AV621,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4693.7877682989083},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16054.359700055158},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-11360.571931756251},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-11360.571931756251},{"$f":"AB621+Simulation_Tab[[#This Row],[Cashflow]]","v":97521.329240065563},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":97521.329240065563}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B626,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2071},52,623,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16054.359700055158},{"$f":"Konsum_Kids!L624","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4693.7877682989083},{"$f":"SUM(ETF_blind!AB624:AF624)","v":0},{"$f":"ETF_blind!U624","v":0},{"$f":"IFERROR(ETF_blind!AV624,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4693.7877682989083},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16054.359700055158},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-11360.571931756251},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-11360.571931756251},{"$f":"AB624+Simulation_Tab[[#This Row],[Cashflow]]","v":63439.613444796822},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":63439.613444796822}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B629,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2072},53,626,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16857.077685057917},{"$f":"Konsum_Kids!L627","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4764.19458482339},{"$f":"SUM(ETF_blind!AB627:AF627)","v":0},{"$f":"ETF_blind!U627","v":0},{"$f":"IFERROR(ETF_blind!AV627,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4764.19458482339},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16857.077685057917},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12092.883100234527},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12092.883100234527},{"$f":"AB627+Simulation_Tab[[#This Row],[Cashflow]]","v":27893.275312571524},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":27893.275312571524}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B632,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2072},53,629,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16857.077685057917},{"$f":"Konsum_Kids!L630","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4764.19458482339},{"$f":"SUM(ETF_blind!AB630:AF630)","v":0},{"$f":"ETF_blind!U630","v":0},{"$f":"IFERROR(ETF_blind!AV630,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4764.19458482339},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16857.077685057917},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12092.883100234527},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12092.883100234527},{"$f":"AB630+Simulation_Tab[[#This Row],[Cashflow]]","v":-8385.3739881320562},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8385.3739881320562}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B635,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2072},53,632,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16857.077685057917},{"$f":"Konsum_Kids!L633","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4764.19458482339},{"$f":"SUM(ETF_blind!AB633:AF633)","v":0},{"$f":"ETF_blind!U633","v":0},{"$f":"IFERROR(ETF_blind!AV633,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4764.19458482339},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16857.077685057917},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12092.883100234527},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12092.883100234527},{"$f":"AB633+Simulation_Tab[[#This Row],[Cashflow]]","v":-44664.023288835633},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-44664.023288835633}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B637,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2072},53,634,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16857.077685057917},{"$f":"Konsum_Kids!L635","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4764.19458482339},{"$f":"SUM(ETF_blind!AB635:AF635)","v":0},{"$f":"ETF_blind!U635","v":0},{"$f":"IFERROR(ETF_blind!AV635,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4764.19458482339},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16857.077685057917},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12092.883100234527},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12092.883100234527},{"$f":"AB635+Simulation_Tab[[#This Row],[Cashflow]]","v":-68849.789489304691},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-68849.789489304691}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B638,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2072},53,635,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":16857.077685057917},{"$f":"Konsum_Kids!L636","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4764.19458482339},{"$f":"SUM(ETF_blind!AB636:AF636)","v":0},{"$f":"ETF_blind!U636","v":0},{"$f":"IFERROR(ETF_blind!AV636,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4764.19458482339},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":16857.077685057917},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12092.883100234527},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12092.883100234527},{"$f":"AB636+Simulation_Tab[[#This Row],[Cashflow]]","v":-80942.672589539216},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-80942.672589539216}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B641,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2073},54,638,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":17699.931569310811},{"$f":"Konsum_Kids!L639","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4835.6575035957394},{"$f":"SUM(ETF_blind!AB639:AF639)","v":0},{"$f":"ETF_blind!U639","v":0},{"$f":"IFERROR(ETF_blind!AV639,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4835.6575035957394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":17699.931569310811},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12864.274065715072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12864.274065715072},{"$f":"AB639+Simulation_Tab[[#This Row],[Cashflow]]","v":-118764.10382120388},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-118764.10382120388}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B644,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2073},{"$f":"IFERROR(ROUNDDOWN((D643-1)/12,0)+1,\"\")","v":54},641,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":17699.931569310811},{"$f":"Konsum_Kids!L642","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4835.6575035957394},{"$f":"SUM(ETF_blind!AB642:AF642)","v":0},{"$f":"ETF_blind!U642","v":0},{"$f":"IFERROR(ETF_blind!AV642,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4835.6575035957394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":17699.931569310811},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12864.274065715072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12864.274065715072},{"$f":"AB642+Simulation_Tab[[#This Row],[Cashflow]]","v":-157356.92601834913},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-157356.92601834913}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B647,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2073},54,644,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":17699.931569310811},{"$f":"Konsum_Kids!L645","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4835.6575035957394},{"$f":"SUM(ETF_blind!AB645:AF645)","v":0},{"$f":"ETF_blind!U645","v":0},{"$f":"IFERROR(ETF_blind!AV645,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4835.6575035957394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":17699.931569310811},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12864.274065715072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12864.274065715072},{"$f":"AB645+Simulation_Tab[[#This Row],[Cashflow]]","v":-195949.74821549439},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-195949.74821549439}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B650,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2073},54,647,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":17699.931569310811},{"$f":"Konsum_Kids!L648","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4835.6575035957394},{"$f":"SUM(ETF_blind!AB648:AF648)","v":0},{"$f":"ETF_blind!U648","v":0},{"$f":"IFERROR(ETF_blind!AV648,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4835.6575035957394},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":17699.931569310811},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-12864.274065715072},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-12864.274065715072},{"$f":"AB648+Simulation_Tab[[#This Row],[Cashflow]]","v":-234542.57041263964},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-234542.57041263964}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B653,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2074},55,650,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":18584.928147776351},{"$f":"Konsum_Kids!L651","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4908.1923661496749},{"$f":"SUM(ETF_blind!AB651:AF651)","v":0},{"$f":"ETF_blind!U651","v":0},{"$f":"IFERROR(ETF_blind!AV651,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4908.1923661496749},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":18584.928147776351},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-13676.735781626676},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-13676.735781626676},{"$f":"AB651+Simulation_Tab[[#This Row],[Cashflow]]","v":-274760.31604160811},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-274760.31604160811}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B656,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2074},55,653,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":18584.928147776351},{"$f":"Konsum_Kids!L654","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4908.1923661496749},{"$f":"SUM(ETF_blind!AB654:AF654)","v":0},{"$f":"ETF_blind!U654","v":0},{"$f":"IFERROR(ETF_blind!AV654,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4908.1923661496749},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":18584.928147776351},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-13676.735781626676},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-13676.735781626676},{"$f":"AB654+Simulation_Tab[[#This Row],[Cashflow]]","v":-315790.52338648809},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-315790.52338648809}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B658,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2074},55,655,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":18584.928147776351},{"$f":"Konsum_Kids!L656","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4908.1923661496749},{"$f":"SUM(ETF_blind!AB656:AF656)","v":0},{"$f":"ETF_blind!U656","v":0},{"$f":"IFERROR(ETF_blind!AV656,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4908.1923661496749},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":18584.928147776351},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-13676.735781626676},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-13676.735781626676},{"$f":"AB656+Simulation_Tab[[#This Row],[Cashflow]]","v":-343143.99494974141},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-343143.99494974141}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B659,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2074},55,656,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":18584.928147776351},{"$f":"Konsum_Kids!L657","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4908.1923661496749},{"$f":"SUM(ETF_blind!AB657:AF657)","v":0},{"$f":"ETF_blind!U657","v":0},{"$f":"IFERROR(ETF_blind!AV657,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4908.1923661496749},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":18584.928147776351},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-13676.735781626676},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-13676.735781626676},{"$f":"AB657+Simulation_Tab[[#This Row],[Cashflow]]","v":-356820.73073136806},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-356820.73073136806}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B662,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2074},55,659,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":18584.928147776351},{"$f":"Konsum_Kids!L660","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4908.1923661496749},{"$f":"SUM(ETF_blind!AB660:AF660)","v":0},{"$f":"ETF_blind!U660","v":0},{"$f":"IFERROR(ETF_blind!AV660,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4908.1923661496749},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":18584.928147776351},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-13676.735781626676},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-13676.735781626676},{"$f":"AB660+Simulation_Tab[[#This Row],[Cashflow]]","v":-397850.93807624804},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-397850.93807624804}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B665,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2075},56,662,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":19514.174555165169},{"$f":"Konsum_Kids!L663","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4981.8152516419204},{"$f":"SUM(ETF_blind!AB663:AF663)","v":0},{"$f":"ETF_blind!U663","v":0},{"$f":"IFERROR(ETF_blind!AV663,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4981.8152516419204},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":19514.174555165169},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-14532.359303523248},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-14532.359303523248},{"$f":"AB663+Simulation_Tab[[#This Row],[Cashflow]]","v":-440592.39246492123},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-440592.39246492123}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B668,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2075},56,665,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":19514.174555165169},{"$f":"Konsum_Kids!L666","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4981.8152516419204},{"$f":"SUM(ETF_blind!AB666:AF666)","v":0},{"$f":"ETF_blind!U666","v":0},{"$f":"IFERROR(ETF_blind!AV666,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4981.8152516419204},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":19514.174555165169},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-14532.359303523248},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-14532.359303523248},{"$f":"AB666+Simulation_Tab[[#This Row],[Cashflow]]","v":-484189.47037549102},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-484189.47037549102}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B671,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2075},56,668,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":19514.174555165169},{"$f":"Konsum_Kids!L669","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4981.8152516419204},{"$f":"SUM(ETF_blind!AB669:AF669)","v":0},{"$f":"ETF_blind!U669","v":0},{"$f":"IFERROR(ETF_blind!AV669,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4981.8152516419204},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":19514.174555165169},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-14532.359303523248},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-14532.359303523248},{"$f":"AB669+Simulation_Tab[[#This Row],[Cashflow]]","v":-527786.5482860608},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-527786.5482860608}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B674,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2075},56,671,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":19514.174555165169},{"$f":"Konsum_Kids!L672","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":4981.8152516419204},{"$f":"SUM(ETF_blind!AB672:AF672)","v":0},{"$f":"ETF_blind!U672","v":0},{"$f":"IFERROR(ETF_blind!AV672,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":4981.8152516419204},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":19514.174555165169},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-14532.359303523248},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-14532.359303523248},{"$f":"AB672+Simulation_Tab[[#This Row],[Cashflow]]","v":-571383.62619663042},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-571383.62619663042}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B677,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2076},57,674,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":20489.883282923427},{"$f":"Konsum_Kids!L675","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5056.5424804165477},{"$f":"SUM(ETF_blind!AB675:AF675)","v":0},{"$f":"ETF_blind!U675","v":0},{"$f":"IFERROR(ETF_blind!AV675,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5056.5424804165477},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":20489.883282923427},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-15433.340802506878},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-15433.340802506878},{"$f":"AB675+Simulation_Tab[[#This Row],[Cashflow]]","v":-616782.66710516741},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-616782.66710516741}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B680,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2076},57,677,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":20489.883282923427},{"$f":"Konsum_Kids!L678","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5056.5424804165477},{"$f":"SUM(ETF_blind!AB678:AF678)","v":0},{"$f":"ETF_blind!U678","v":0},{"$f":"IFERROR(ETF_blind!AV678,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5056.5424804165477},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":20489.883282923427},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-15433.340802506878},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-15433.340802506878},{"$f":"AB678+Simulation_Tab[[#This Row],[Cashflow]]","v":-663082.68951268808},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-663082.68951268808}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B681,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2076},57,678,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":20489.883282923427},{"$f":"Konsum_Kids!L679","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5056.5424804165477},{"$f":"SUM(ETF_blind!AB679:AF679)","v":0},{"$f":"ETF_blind!U679","v":0},{"$f":"IFERROR(ETF_blind!AV679,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5056.5424804165477},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":20489.883282923427},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-15433.340802506878},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-15433.340802506878},{"$f":"AB679+Simulation_Tab[[#This Row],[Cashflow]]","v":-678516.03031519498},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-678516.03031519498}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B683,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2076},57,680,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":20489.883282923427},{"$f":"Konsum_Kids!L681","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5056.5424804165477},{"$f":"SUM(ETF_blind!AB681:AF681)","v":0},{"$f":"ETF_blind!U681","v":0},{"$f":"IFERROR(ETF_blind!AV681,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5056.5424804165477},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":20489.883282923427},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-15433.340802506878},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-15433.340802506878},{"$f":"AB681+Simulation_Tab[[#This Row],[Cashflow]]","v":-709382.71192020876},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-709382.71192020876}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B686,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2076},57,683,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":20489.883282923427},{"$f":"Konsum_Kids!L684","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5056.5424804165477},{"$f":"SUM(ETF_blind!AB684:AF684)","v":0},{"$f":"ETF_blind!U684","v":0},{"$f":"IFERROR(ETF_blind!AV684,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5056.5424804165477},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":20489.883282923427},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-15433.340802506878},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-15433.340802506878},{"$f":"AB684+Simulation_Tab[[#This Row],[Cashflow]]","v":-755682.73432772944},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-755682.73432772944}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B689,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2077},58,686,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":21514.377447069601},{"$f":"Konsum_Kids!L687","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5132.3906176227956},{"$f":"SUM(ETF_blind!AB687:AF687)","v":0},{"$f":"ETF_blind!U687","v":0},{"$f":"IFERROR(ETF_blind!AV687,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5132.3906176227956},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":21514.377447069601},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-16381.986829446805},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-16381.986829446805},{"$f":"AB687+Simulation_Tab[[#This Row],[Cashflow]]","v":-803880.04878913006},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-803880.04878913006}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B692,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2077},58,689,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":21514.377447069601},{"$f":"Konsum_Kids!L690","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5132.3906176227956},{"$f":"SUM(ETF_blind!AB690:AF690)","v":0},{"$f":"ETF_blind!U690","v":0},{"$f":"IFERROR(ETF_blind!AV690,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5132.3906176227956},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":21514.377447069601},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-16381.986829446805},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-16381.986829446805},{"$f":"AB690+Simulation_Tab[[#This Row],[Cashflow]]","v":-853026.00927747064},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-853026.00927747064}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B695,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2077},58,692,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":21514.377447069601},{"$f":"Konsum_Kids!L693","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5132.3906176227956},{"$f":"SUM(ETF_blind!AB693:AF693)","v":0},{"$f":"ETF_blind!U693","v":0},{"$f":"IFERROR(ETF_blind!AV693,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5132.3906176227956},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":21514.377447069601},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-16381.986829446805},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-16381.986829446805},{"$f":"AB693+Simulation_Tab[[#This Row],[Cashflow]]","v":-902171.96976581123},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-902171.96976581123}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B698,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2077},58,695,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":21514.377447069601},{"$f":"Konsum_Kids!L696","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5132.3906176227956},{"$f":"SUM(ETF_blind!AB696:AF696)","v":0},{"$f":"ETF_blind!U696","v":0},{"$f":"IFERROR(ETF_blind!AV696,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5132.3906176227956},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":21514.377447069601},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-16381.986829446805},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-16381.986829446805},{"$f":"AB696+Simulation_Tab[[#This Row],[Cashflow]]","v":-951317.93025415181},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-951317.93025415181}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B701,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2078},59,698,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":22590.096319423083},{"$f":"Konsum_Kids!L699","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5209.376476887137},{"$f":"SUM(ETF_blind!AB699:AF699)","v":0},{"$f":"ETF_blind!U699","v":0},{"$f":"IFERROR(ETF_blind!AV699,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5209.376476887137},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":22590.096319423083},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-17380.719842535946},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-17380.719842535946},{"$f":"AB699+Simulation_Tab[[#This Row],[Cashflow]]","v":-1002461.3567686705},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1002461.3567686705}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B702,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2078},59,699,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":22590.096319423083},{"$f":"Konsum_Kids!L700","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5209.376476887137},{"$f":"SUM(ETF_blind!AB700:AF700)","v":0},{"$f":"ETF_blind!U700","v":0},{"$f":"IFERROR(ETF_blind!AV700,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5209.376476887137},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":22590.096319423083},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-17380.719842535946},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-17380.719842535946},{"$f":"AB700+Simulation_Tab[[#This Row],[Cashflow]]","v":-1019842.0766112064},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1019842.0766112064}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B704,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2078},59,701,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":22590.096319423083},{"$f":"Konsum_Kids!L702","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5209.376476887137},{"$f":"SUM(ETF_blind!AB702:AF702)","v":0},{"$f":"ETF_blind!U702","v":0},{"$f":"IFERROR(ETF_blind!AV702,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5209.376476887137},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":22590.096319423083},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-17380.719842535946},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-17380.719842535946},{"$f":"AB702+Simulation_Tab[[#This Row],[Cashflow]]","v":-1054603.5162962782},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1054603.5162962782}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B707,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2078},59,704,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":22590.096319423083},{"$f":"Konsum_Kids!L705","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5209.376476887137},{"$f":"SUM(ETF_blind!AB705:AF705)","v":0},{"$f":"ETF_blind!U705","v":0},{"$f":"IFERROR(ETF_blind!AV705,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5209.376476887137},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":22590.096319423083},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-17380.719842535946},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-17380.719842535946},{"$f":"AB705+Simulation_Tab[[#This Row],[Cashflow]]","v":-1106745.6758238859},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1106745.6758238859}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B710,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2078},59,{"$f":"D708+1","v":707},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":22590.096319423083},{"$f":"Konsum_Kids!L708","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5209.376476887137},{"$f":"SUM(ETF_blind!AB708:AF708)","v":0},{"$f":"ETF_blind!U708","v":0},{"$f":"IFERROR(ETF_blind!AV708,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5209.376476887137},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":22590.096319423083},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-17380.719842535946},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-17380.719842535946},{"$f":"AB708+Simulation_Tab[[#This Row],[Cashflow]]","v":-1158887.8353514937},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1158887.8353514937}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B713,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2079},60,710,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":23719.601135394238},{"$f":"Konsum_Kids!L711","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5287.5171240404434},{"$f":"SUM(ETF_blind!AB711:AF711)","v":0},{"$f":"ETF_blind!U711","v":0},{"$f":"IFERROR(ETF_blind!AV711,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5287.5171240404434},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":23719.601135394238},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-18432.084011353792},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-18432.084011353792},{"$f":"AB711+Simulation_Tab[[#This Row],[Cashflow]]","v":-1213132.7232167372},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1213132.7232167372}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B716,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2079},60,713,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":23719.601135394238},{"$f":"Konsum_Kids!L714","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5287.5171240404434},{"$f":"SUM(ETF_blind!AB714:AF714)","v":0},{"$f":"ETF_blind!U714","v":0},{"$f":"IFERROR(ETF_blind!AV714,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5287.5171240404434},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":23719.601135394238},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-18432.084011353792},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-18432.084011353792},{"$f":"AB714+Simulation_Tab[[#This Row],[Cashflow]]","v":-1268428.9752507985},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1268428.9752507985}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B719,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2079},60,716,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":23719.601135394238},{"$f":"Konsum_Kids!L717","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5287.5171240404434},{"$f":"SUM(ETF_blind!AB717:AF717)","v":0},{"$f":"ETF_blind!U717","v":0},{"$f":"IFERROR(ETF_blind!AV717,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5287.5171240404434},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":23719.601135394238},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-18432.084011353792},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-18432.084011353792},{"$f":"AB717+Simulation_Tab[[#This Row],[Cashflow]]","v":-1323725.2272848599},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1323725.2272848599}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B722,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2079},60,719,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":23719.601135394238},{"$f":"Konsum_Kids!L720","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5287.5171240404434},{"$f":"SUM(ETF_blind!AB720:AF720)","v":0},{"$f":"ETF_blind!U720","v":0},{"$f":"IFERROR(ETF_blind!AV720,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5287.5171240404434},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":23719.601135394238},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-18432.084011353792},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-18432.084011353792},{"$f":"AB720+Simulation_Tab[[#This Row],[Cashflow]]","v":-1379021.4793189212},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1379021.4793189212}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B723,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2079},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2079},60,720,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":23719.601135394238},{"$f":"Konsum_Kids!L721","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5287.5171240404434},{"$f":"SUM(ETF_blind!AB721:AF721)","v":0},{"$f":"ETF_blind!U721","v":0},{"$f":"IFERROR(ETF_blind!AV721,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5287.5171240404434},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":23719.601135394238},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-18432.084011353792},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-18432.084011353792},{"$f":"AB721+Simulation_Tab[[#This Row],[Cashflow]]","v":-1397453.563330275},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1397453.563330275}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B725,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2080},61,722,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":24905.581192163943},{"$f":"Konsum_Kids!L723","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5366.8298809010485},{"$f":"SUM(ETF_blind!AB723:AF723)","v":0},{"$f":"ETF_blind!U723","v":0},{"$f":"IFERROR(ETF_blind!AV723,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5366.8298809010485},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":24905.581192163943},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-19538.751311262895},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-19538.751311262895},{"$f":"AB723+Simulation_Tab[[#This Row],[Cashflow]]","v":-1436531.0659528007},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1436531.0659528007}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B729,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2080},61,726,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":24905.581192163943},{"$f":"Konsum_Kids!L727","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5366.8298809010485},{"$f":"SUM(ETF_blind!AB727:AF727)","v":0},{"$f":"ETF_blind!U727","v":0},{"$f":"IFERROR(ETF_blind!AV727,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5366.8298809010485},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":24905.581192163943},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-19538.751311262895},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-19538.751311262895},{"$f":"AB727+Simulation_Tab[[#This Row],[Cashflow]]","v":-1514686.071197852},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1514686.071197852}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B732,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2080},61,729,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":24905.581192163943},{"$f":"Konsum_Kids!L730","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5366.8298809010485},{"$f":"SUM(ETF_blind!AB730:AF730)","v":0},{"$f":"ETF_blind!U730","v":0},{"$f":"IFERROR(ETF_blind!AV730,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5366.8298809010485},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":24905.581192163943},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-19538.751311262895},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-19538.751311262895},{"$f":"AB730+Simulation_Tab[[#This Row],[Cashflow]]","v":-1573302.3251316405},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1573302.3251316405}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B734,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2080},61,731,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":24905.581192163943},{"$f":"Konsum_Kids!L732","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5366.8298809010485},{"$f":"SUM(ETF_blind!AB732:AF732)","v":0},{"$f":"ETF_blind!U732","v":0},{"$f":"IFERROR(ETF_blind!AV732,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5366.8298809010485},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":24905.581192163943},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-19538.751311262895},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-19538.751311262895},{"$f":"AB732+Simulation_Tab[[#This Row],[Cashflow]]","v":-1612379.8277541662},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1612379.8277541662}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B737,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2081},62,734,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":26150.860251772148},{"$f":"Konsum_Kids!L735","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5447.3323291145643},{"$f":"SUM(ETF_blind!AB735:AF735)","v":0},{"$f":"ETF_blind!U735","v":0},{"$f":"IFERROR(ETF_blind!AV735,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5447.3323291145643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":26150.860251772148},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-20703.527922657584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-20703.527922657584},{"$f":"AB735+Simulation_Tab[[#This Row],[Cashflow]]","v":-1673325.6349107441},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1673325.6349107441}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B740,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2081},62,737,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":26150.860251772148},{"$f":"Konsum_Kids!L738","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5447.3323291145643},{"$f":"SUM(ETF_blind!AB738:AF738)","v":0},{"$f":"ETF_blind!U738","v":0},{"$f":"IFERROR(ETF_blind!AV738,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5447.3323291145643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":26150.860251772148},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-20703.527922657584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-20703.527922657584},{"$f":"AB738+Simulation_Tab[[#This Row],[Cashflow]]","v":-1735436.2186787168},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1735436.2186787168}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B741,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2081},62,738,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":26150.860251772148},{"$f":"Konsum_Kids!L739","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5447.3323291145643},{"$f":"SUM(ETF_blind!AB739:AF739)","v":0},{"$f":"ETF_blind!U739","v":0},{"$f":"IFERROR(ETF_blind!AV739,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5447.3323291145643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":26150.860251772148},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-20703.527922657584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-20703.527922657584},{"$f":"AB739+Simulation_Tab[[#This Row],[Cashflow]]","v":-1756139.7466013744},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1756139.7466013744}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B744,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2081},62,741,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":26150.860251772148},{"$f":"Konsum_Kids!L742","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5447.3323291145643},{"$f":"SUM(ETF_blind!AB742:AF742)","v":0},{"$f":"ETF_blind!U742","v":0},{"$f":"IFERROR(ETF_blind!AV742,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5447.3323291145643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":26150.860251772148},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-20703.527922657584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-20703.527922657584},{"$f":"AB742+Simulation_Tab[[#This Row],[Cashflow]]","v":-1818250.330369347},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1818250.330369347}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B746,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2081},62,743,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":26150.860251772148},{"$f":"Konsum_Kids!L744","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5447.3323291145643},{"$f":"SUM(ETF_blind!AB744:AF744)","v":0},{"$f":"ETF_blind!U744","v":0},{"$f":"IFERROR(ETF_blind!AV744,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5447.3323291145643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":26150.860251772148},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-20703.527922657584},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-20703.527922657584},{"$f":"AB744+Simulation_Tab[[#This Row],[Cashflow]]","v":-1859657.3862146621},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1859657.3862146621}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B750,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2082},63,747,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":27458.403264360742},{"$f":"Konsum_Kids!L748","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5529.0423140512812},{"$f":"SUM(ETF_blind!AB748:AF748)","v":0},{"$f":"ETF_blind!U748","v":0},{"$f":"IFERROR(ETF_blind!AV748,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5529.0423140512812},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":27458.403264360742},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-21929.360950309463},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-21929.360950309463},{"$f":"AB748+Simulation_Tab[[#This Row],[Cashflow]]","v":-1946148.9969882483},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-1946148.9969882483}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B753,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2082},63,750,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":27458.403264360742},{"$f":"Konsum_Kids!L751","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5529.0423140512812},{"$f":"SUM(ETF_blind!AB751:AF751)","v":0},{"$f":"ETF_blind!U751","v":0},{"$f":"IFERROR(ETF_blind!AV751,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5529.0423140512812},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":27458.403264360742},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-21929.360950309463},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-21929.360950309463},{"$f":"AB751+Simulation_Tab[[#This Row],[Cashflow]]","v":-2011937.079839177},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2011937.079839177}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B755,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2082},63,752,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":27458.403264360742},{"$f":"Konsum_Kids!L753","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5529.0423140512812},{"$f":"SUM(ETF_blind!AB753:AF753)","v":0},{"$f":"ETF_blind!U753","v":0},{"$f":"IFERROR(ETF_blind!AV753,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5529.0423140512812},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":27458.403264360742},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-21929.360950309463},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-21929.360950309463},{"$f":"AB753+Simulation_Tab[[#This Row],[Cashflow]]","v":-2055795.8017397961},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2055795.8017397961}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B758,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2082},63,755,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":27458.403264360742},{"$f":"Konsum_Kids!L756","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5529.0423140512812},{"$f":"SUM(ETF_blind!AB756:AF756)","v":0},{"$f":"ETF_blind!U756","v":0},{"$f":"IFERROR(ETF_blind!AV756,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5529.0423140512812},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":27458.403264360742},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-21929.360950309463},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-21929.360950309463},{"$f":"AB756+Simulation_Tab[[#This Row],[Cashflow]]","v":-2121583.8845907245},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2121583.8845907245}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B761,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2083},64,758,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":28831.323427578795},{"$f":"Konsum_Kids!L759","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5611.9779487620499},{"$f":"SUM(ETF_blind!AB759:AF759)","v":0},{"$f":"ETF_blind!U759","v":0},{"$f":"IFERROR(ETF_blind!AV759,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5611.9779487620499},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":28831.323427578795},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-23219.345478816744},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-23219.345478816744},{"$f":"AB759+Simulation_Tab[[#This Row],[Cashflow]]","v":-2189951.9364986676},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2189951.9364986676}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B762,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2083},64,759,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":28831.323427578795},{"$f":"Konsum_Kids!L760","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5611.9779487620499},{"$f":"SUM(ETF_blind!AB760:AF760)","v":0},{"$f":"ETF_blind!U760","v":0},{"$f":"IFERROR(ETF_blind!AV760,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5611.9779487620499},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":28831.323427578795},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-23219.345478816744},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-23219.345478816744},{"$f":"AB760+Simulation_Tab[[#This Row],[Cashflow]]","v":-2213171.2819774845},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2213171.2819774845}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B765,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2083},64,762,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":28831.323427578795},{"$f":"Konsum_Kids!L763","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5611.9779487620499},{"$f":"SUM(ETF_blind!AB763:AF763)","v":0},{"$f":"ETF_blind!U763","v":0},{"$f":"IFERROR(ETF_blind!AV763,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5611.9779487620499},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":28831.323427578795},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-23219.345478816744},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-23219.345478816744},{"$f":"AB763+Simulation_Tab[[#This Row],[Cashflow]]","v":-2282829.3184139351},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2282829.3184139351}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B767,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2083},64,764,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":28831.323427578795},{"$f":"Konsum_Kids!L765","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5611.9779487620499},{"$f":"SUM(ETF_blind!AB765:AF765)","v":0},{"$f":"ETF_blind!U765","v":0},{"$f":"IFERROR(ETF_blind!AV765,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5611.9779487620499},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":28831.323427578795},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-23219.345478816744},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-23219.345478816744},{"$f":"AB765+Simulation_Tab[[#This Row],[Cashflow]]","v":-2329268.0093715689},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2329268.0093715689}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B771,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2083},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2083},64,768,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":28831.323427578795},{"$f":"Konsum_Kids!L769","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5611.9779487620499},{"$f":"SUM(ETF_blind!AB769:AF769)","v":0},{"$f":"ETF_blind!U769","v":0},{"$f":"IFERROR(ETF_blind!AV769,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5611.9779487620499},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":28831.323427578795},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-23219.345478816744},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-23219.345478816744},{"$f":"AB769+Simulation_Tab[[#This Row],[Cashflow]]","v":-2422145.3912868365},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2422145.3912868365}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B774,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2084},65,{"$f":"D772+1","v":771},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":30272.889598957732},{"$f":"Konsum_Kids!L772","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5696.15761799348},{"$f":"SUM(ETF_blind!AB772:AF772)","v":0},{"$f":"ETF_blind!U772","v":0},{"$f":"IFERROR(ETF_blind!AV772,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5696.15761799348},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":30272.889598957732},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-24576.73198096425},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-24576.73198096425},{"$f":"AB772+Simulation_Tab[[#This Row],[Cashflow]]","v":-2495875.5872297287},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2495875.5872297287}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B777,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2084},65,774,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":30272.889598957732},{"$f":"Konsum_Kids!L775","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5696.15761799348},{"$f":"SUM(ETF_blind!AB775:AF775)","v":0},{"$f":"ETF_blind!U775","v":0},{"$f":"IFERROR(ETF_blind!AV775,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5696.15761799348},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":30272.889598957732},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-24576.73198096425},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-24576.73198096425},{"$f":"AB775+Simulation_Tab[[#This Row],[Cashflow]]","v":-2569605.7831726209},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2569605.7831726209}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B780,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2084},65,777,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":30272.889598957732},{"$f":"Konsum_Kids!L778","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5696.15761799348},{"$f":"SUM(ETF_blind!AB778:AF778)","v":0},{"$f":"ETF_blind!U778","v":0},{"$f":"IFERROR(ETF_blind!AV778,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5696.15761799348},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":30272.889598957732},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-24576.73198096425},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-24576.73198096425},{"$f":"AB778+Simulation_Tab[[#This Row],[Cashflow]]","v":-2643335.9791155132},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2643335.9791155132}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B781,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2084},65,778,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":30272.889598957732},{"$f":"Konsum_Kids!L779","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5696.15761799348},{"$f":"SUM(ETF_blind!AB779:AF779)","v":0},{"$f":"ETF_blind!U779","v":0},{"$f":"IFERROR(ETF_blind!AV779,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5696.15761799348},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":30272.889598957732},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-24576.73198096425},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-24576.73198096425},{"$f":"AB779+Simulation_Tab[[#This Row],[Cashflow]]","v":-2667912.7110964772},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2667912.7110964772}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B783,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2084},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2084},65,780,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":30272.889598957732},{"$f":"Konsum_Kids!L781","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5696.15761799348},{"$f":"SUM(ETF_blind!AB781:AF781)","v":0},{"$f":"ETF_blind!U781","v":0},{"$f":"IFERROR(ETF_blind!AV781,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5696.15761799348},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":30272.889598957732},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-24576.73198096425},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-24576.73198096425},{"$f":"AB781+Simulation_Tab[[#This Row],[Cashflow]]","v":-2717066.1750584054},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2717066.1750584054}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B786,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2085},66,783,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":31786.534078905621},{"$f":"Konsum_Kids!L784","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5781.5999822633821},{"$f":"SUM(ETF_blind!AB784:AF784)","v":0},{"$f":"ETF_blind!U784","v":0},{"$f":"IFERROR(ETF_blind!AV784,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5781.5999822633821},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":31786.534078905621},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-26004.934096642239},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-26004.934096642239},{"$f":"AB784+Simulation_Tab[[#This Row],[Cashflow]]","v":-2795080.9773483323},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2795080.9773483323}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B788,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2085},66,785,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":31786.534078905621},{"$f":"Konsum_Kids!L786","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5781.5999822633821},{"$f":"SUM(ETF_blind!AB786:AF786)","v":0},{"$f":"ETF_blind!U786","v":0},{"$f":"IFERROR(ETF_blind!AV786,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5781.5999822633821},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":31786.534078905621},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-26004.934096642239},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-26004.934096642239},{"$f":"AB786+Simulation_Tab[[#This Row],[Cashflow]]","v":-2847090.8455416169},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2847090.8455416169}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B792,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2085},66,789,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":31786.534078905621},{"$f":"Konsum_Kids!L790","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5781.5999822633821},{"$f":"SUM(ETF_blind!AB790:AF790)","v":0},{"$f":"ETF_blind!U790","v":0},{"$f":"IFERROR(ETF_blind!AV790,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5781.5999822633821},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":31786.534078905621},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-26004.934096642239},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-26004.934096642239},{"$f":"AB790+Simulation_Tab[[#This Row],[Cashflow]]","v":-2951110.5819281861},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-2951110.5819281861}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B795,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2085},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2085},66,792,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":31786.534078905621},{"$f":"Konsum_Kids!L793","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5781.5999822633821},{"$f":"SUM(ETF_blind!AB793:AF793)","v":0},{"$f":"ETF_blind!U793","v":0},{"$f":"IFERROR(ETF_blind!AV793,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5781.5999822633821},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":31786.534078905621},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-26004.934096642239},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-26004.934096642239},{"$f":"AB793+Simulation_Tab[[#This Row],[Cashflow]]","v":-3029125.384218113},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3029125.384218113}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B798,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2086},67,795,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":33375.860782850898},{"$f":"Konsum_Kids!L796","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5868.3239819973314},{"$f":"SUM(ETF_blind!AB796:AF796)","v":0},{"$f":"ETF_blind!U796","v":0},{"$f":"IFERROR(ETF_blind!AV796,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5868.3239819973314},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":33375.860782850898},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-27507.536800853566},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-27507.536800853566},{"$f":"AB796+Simulation_Tab[[#This Row],[Cashflow]]","v":-3111647.9946206734},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3111647.9946206734}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B801,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2086},67,798,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":33375.860782850898},{"$f":"Konsum_Kids!L799","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5868.3239819973314},{"$f":"SUM(ETF_blind!AB799:AF799)","v":0},{"$f":"ETF_blind!U799","v":0},{"$f":"IFERROR(ETF_blind!AV799,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5868.3239819973314},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":33375.860782850898},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-27507.536800853566},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-27507.536800853566},{"$f":"AB799+Simulation_Tab[[#This Row],[Cashflow]]","v":-3194170.6050232337},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3194170.6050232337}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B802,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2086},67,799,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":33375.860782850898},{"$f":"Konsum_Kids!L800","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5868.3239819973314},{"$f":"SUM(ETF_blind!AB800:AF800)","v":0},{"$f":"ETF_blind!U800","v":0},{"$f":"IFERROR(ETF_blind!AV800,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5868.3239819973314},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":33375.860782850898},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-27507.536800853566},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-27507.536800853566},{"$f":"AB800+Simulation_Tab[[#This Row],[Cashflow]]","v":-3221678.1418240871},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3221678.1418240871}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B804,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2086},67,801,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":33375.860782850898},{"$f":"Konsum_Kids!L802","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5868.3239819973314},{"$f":"SUM(ETF_blind!AB802:AF802)","v":0},{"$f":"ETF_blind!U802","v":0},{"$f":"IFERROR(ETF_blind!AV802,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5868.3239819973314},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":33375.860782850898},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-27507.536800853566},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-27507.536800853566},{"$f":"AB802+Simulation_Tab[[#This Row],[Cashflow]]","v":-3276693.215425794},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3276693.215425794}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B807,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2086},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2086},67,804,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":33375.860782850898},{"$f":"Konsum_Kids!L805","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5868.3239819973314},{"$f":"SUM(ETF_blind!AB805:AF805)","v":0},{"$f":"ETF_blind!U805","v":0},{"$f":"IFERROR(ETF_blind!AV805,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5868.3239819973314},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":33375.860782850898},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-27507.536800853566},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-27507.536800853566},{"$f":"AB805+Simulation_Tab[[#This Row],[Cashflow]]","v":-3359215.8258283543},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3359215.8258283543}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B809,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2087},68,806,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":35044.653821993445},{"$f":"Konsum_Kids!L807","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5956.348841727292},{"$f":"SUM(ETF_blind!AB807:AF807)","v":0},{"$f":"ETF_blind!U807","v":0},{"$f":"IFERROR(ETF_blind!AV807,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5956.348841727292},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":35044.653821993445},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-29088.304980266152},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-29088.304980266152},{"$f":"AB807+Simulation_Tab[[#This Row],[Cashflow]]","v":-3417392.4357888871},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3417392.4357888871}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B813,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2087},68,810,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":35044.653821993445},{"$f":"Konsum_Kids!L811","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5956.348841727292},{"$f":"SUM(ETF_blind!AB811:AF811)","v":0},{"$f":"ETF_blind!U811","v":0},{"$f":"IFERROR(ETF_blind!AV811,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5956.348841727292},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":35044.653821993445},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-29088.304980266152},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-29088.304980266152},{"$f":"AB811+Simulation_Tab[[#This Row],[Cashflow]]","v":-3533745.6557099526},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3533745.6557099526}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B816,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2087},68,813,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":35044.653821993445},{"$f":"Konsum_Kids!L814","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5956.348841727292},{"$f":"SUM(ETF_blind!AB814:AF814)","v":0},{"$f":"ETF_blind!U814","v":0},{"$f":"IFERROR(ETF_blind!AV814,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5956.348841727292},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":35044.653821993445},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-29088.304980266152},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-29088.304980266152},{"$f":"AB814+Simulation_Tab[[#This Row],[Cashflow]]","v":-3621010.5706507517},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3621010.5706507517}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B819,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2087},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2087},68,816,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":35044.653821993445},{"$f":"Konsum_Kids!L817","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":5956.348841727292},{"$f":"SUM(ETF_blind!AB817:AF817)","v":0},{"$f":"ETF_blind!U817","v":0},{"$f":"IFERROR(ETF_blind!AV817,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":5956.348841727292},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":35044.653821993445},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-29088.304980266152},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-29088.304980266152},{"$f":"AB817+Simulation_Tab[[#This Row],[Cashflow]]","v":-3708275.4855915508},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3708275.4855915508}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B822,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2088},69,819,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":36796.886513093115},{"$f":"Konsum_Kids!L820","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6045.6940743531995},{"$f":"SUM(ETF_blind!AB820:AF820)","v":0},{"$f":"ETF_blind!U820","v":0},{"$f":"IFERROR(ETF_blind!AV820,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6045.6940743531995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":36796.886513093115},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-30751.192438739916},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-30751.192438739916},{"$f":"AB820+Simulation_Tab[[#This Row],[Cashflow]]","v":-3800529.0629077703},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3800529.0629077703}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B823,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2088},69,820,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":36796.886513093115},{"$f":"Konsum_Kids!L821","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6045.6940743531995},{"$f":"SUM(ETF_blind!AB821:AF821)","v":0},{"$f":"ETF_blind!U821","v":0},{"$f":"IFERROR(ETF_blind!AV821,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6045.6940743531995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":36796.886513093115},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-30751.192438739916},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-30751.192438739916},{"$f":"AB821+Simulation_Tab[[#This Row],[Cashflow]]","v":-3831280.2553465101},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3831280.2553465101}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B825,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2088},69,822,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":36796.886513093115},{"$f":"Konsum_Kids!L823","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6045.6940743531995},{"$f":"SUM(ETF_blind!AB823:AF823)","v":0},{"$f":"ETF_blind!U823","v":0},{"$f":"IFERROR(ETF_blind!AV823,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6045.6940743531995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":36796.886513093115},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-30751.192438739916},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-30751.192438739916},{"$f":"AB823+Simulation_Tab[[#This Row],[Cashflow]]","v":-3892782.6402239897},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3892782.6402239897}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B828,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2088},69,825,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":36796.886513093115},{"$f":"Konsum_Kids!L826","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6045.6940743531995},{"$f":"SUM(ETF_blind!AB826:AF826)","v":0},{"$f":"ETF_blind!U826","v":0},{"$f":"IFERROR(ETF_blind!AV826,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6045.6940743531995},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":36796.886513093115},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-30751.192438739916},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-30751.192438739916},{"$f":"AB826+Simulation_Tab[[#This Row],[Cashflow]]","v":-3985036.2175402092},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-3985036.2175402092}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B832,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2089},70,829,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":38636.730838747775},{"$f":"Konsum_Kids!L830","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6136.3794854684966},{"$f":"SUM(ETF_blind!AB830:AF830)","v":0},{"$f":"ETF_blind!U830","v":0},{"$f":"IFERROR(ETF_blind!AV830,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6136.3794854684966},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":38636.730838747775},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-32500.351353279279},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-32500.351353279279},{"$f":"AB830+Simulation_Tab[[#This Row],[Cashflow]]","v":-4109790.1462097079},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4109790.1462097079}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B834,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2089},70,831,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":38636.730838747775},{"$f":"Konsum_Kids!L832","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6136.3794854684966},{"$f":"SUM(ETF_blind!AB832:AF832)","v":0},{"$f":"ETF_blind!U832","v":0},{"$f":"IFERROR(ETF_blind!AV832,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6136.3794854684966},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":38636.730838747775},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-32500.351353279279},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-32500.351353279279},{"$f":"AB832+Simulation_Tab[[#This Row],[Cashflow]]","v":-4174790.8489162666},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4174790.8489162666}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B837,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2089},70,834,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":38636.730838747775},{"$f":"Konsum_Kids!L835","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6136.3794854684966},{"$f":"SUM(ETF_blind!AB835:AF835)","v":0},{"$f":"ETF_blind!U835","v":0},{"$f":"IFERROR(ETF_blind!AV835,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6136.3794854684966},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":38636.730838747775},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-32500.351353279279},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-32500.351353279279},{"$f":"AB835+Simulation_Tab[[#This Row],[Cashflow]]","v":-4272291.9029761041},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4272291.9029761041}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B840,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2089},70,837,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":38636.730838747775},{"$f":"Konsum_Kids!L838","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6136.3794854684966},{"$f":"SUM(ETF_blind!AB838:AF838)","v":0},{"$f":"ETF_blind!U838","v":0},{"$f":"IFERROR(ETF_blind!AV838,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6136.3794854684966},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":38636.730838747775},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-32500.351353279279},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-32500.351353279279},{"$f":"AB838+Simulation_Tab[[#This Row],[Cashflow]]","v":-4369792.957035942},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4369792.957035942}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B843,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2089},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2089},70,840,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":38636.730838747775},{"$f":"Konsum_Kids!L841","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6136.3794854684966},{"$f":"SUM(ETF_blind!AB841:AF841)","v":0},{"$f":"ETF_blind!U841","v":0},{"$f":"IFERROR(ETF_blind!AV841,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6136.3794854684966},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":38636.730838747775},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-32500.351353279279},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-32500.351353279279},{"$f":"AB841+Simulation_Tab[[#This Row],[Cashflow]]","v":-4467294.0110957799},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4467294.0110957799}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B844,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2090},71,841,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":40568.567380685163},{"$f":"Konsum_Kids!L842","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6228.4251777505233},{"$f":"SUM(ETF_blind!AB842:AF842)","v":0},{"$f":"ETF_blind!U842","v":0},{"$f":"IFERROR(ETF_blind!AV842,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6228.4251777505233},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":40568.567380685163},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-34340.142202934643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-34340.142202934643},{"$f":"AB842+Simulation_Tab[[#This Row],[Cashflow]]","v":-4501634.1532987142},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4501634.1532987142}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B846,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2090},71,843,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":40568.567380685163},{"$f":"Konsum_Kids!L844","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6228.4251777505233},{"$f":"SUM(ETF_blind!AB844:AF844)","v":0},{"$f":"ETF_blind!U844","v":0},{"$f":"IFERROR(ETF_blind!AV844,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6228.4251777505233},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":40568.567380685163},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-34340.142202934643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-34340.142202934643},{"$f":"AB844+Simulation_Tab[[#This Row],[Cashflow]]","v":-4570314.4377045827},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4570314.4377045827}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B849,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2090},71,846,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":40568.567380685163},{"$f":"Konsum_Kids!L847","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6228.4251777505233},{"$f":"SUM(ETF_blind!AB847:AF847)","v":0},{"$f":"ETF_blind!U847","v":0},{"$f":"IFERROR(ETF_blind!AV847,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6228.4251777505233},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":40568.567380685163},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-34340.142202934643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-34340.142202934643},{"$f":"AB847+Simulation_Tab[[#This Row],[Cashflow]]","v":-4673334.8643133854},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4673334.8643133854}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B853,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2090},71,850,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":40568.567380685163},{"$f":"Konsum_Kids!L851","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6228.4251777505233},{"$f":"SUM(ETF_blind!AB851:AF851)","v":0},{"$f":"ETF_blind!U851","v":0},{"$f":"IFERROR(ETF_blind!AV851,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6228.4251777505233},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":40568.567380685163},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-34340.142202934643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-34340.142202934643},{"$f":"AB851+Simulation_Tab[[#This Row],[Cashflow]]","v":-4810695.4331251225},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4810695.4331251225}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B855,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2090},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2090},71,852,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":40568.567380685163},{"$f":"Konsum_Kids!L853","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6228.4251777505233},{"$f":"SUM(ETF_blind!AB853:AF853)","v":0},{"$f":"ETF_blind!U853","v":0},{"$f":"IFERROR(ETF_blind!AV853,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6228.4251777505233},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":40568.567380685163},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-34340.142202934643},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-34340.142202934643},{"$f":"AB853+Simulation_Tab[[#This Row],[Cashflow]]","v":-4879375.717530991},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4879375.717530991}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B858,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2091},72,855,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":42596.995749719426},{"$f":"Konsum_Kids!L856","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6321.8515554167798},{"$f":"SUM(ETF_blind!AB856:AF856)","v":0},{"$f":"ETF_blind!U856","v":0},{"$f":"IFERROR(ETF_blind!AV856,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6321.8515554167798},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":42596.995749719426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-36275.144194302644},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-36275.144194302644},{"$f":"AB856+Simulation_Tab[[#This Row],[Cashflow]]","v":-4988201.1501139002},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-4988201.1501139002}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B861,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2091},72,858,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":42596.995749719426},{"$f":"Konsum_Kids!L859","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6321.8515554167798},{"$f":"SUM(ETF_blind!AB859:AF859)","v":0},{"$f":"ETF_blind!U859","v":0},{"$f":"IFERROR(ETF_blind!AV859,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6321.8515554167798},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":42596.995749719426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-36275.144194302644},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-36275.144194302644},{"$f":"AB859+Simulation_Tab[[#This Row],[Cashflow]]","v":-5097026.5826968094},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5097026.5826968094}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B864,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2091},72,861,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":42596.995749719426},{"$f":"Konsum_Kids!L862","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6321.8515554167798},{"$f":"SUM(ETF_blind!AB862:AF862)","v":0},{"$f":"ETF_blind!U862","v":0},{"$f":"IFERROR(ETF_blind!AV862,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6321.8515554167798},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":42596.995749719426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-36275.144194302644},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-36275.144194302644},{"$f":"AB862+Simulation_Tab[[#This Row],[Cashflow]]","v":-5205852.0152797187},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5205852.0152797187}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B865,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2091},72,862,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":42596.995749719426},{"$f":"Konsum_Kids!L863","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6321.8515554167798},{"$f":"SUM(ETF_blind!AB863:AF863)","v":0},{"$f":"ETF_blind!U863","v":0},{"$f":"IFERROR(ETF_blind!AV863,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6321.8515554167798},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":42596.995749719426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-36275.144194302644},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-36275.144194302644},{"$f":"AB863+Simulation_Tab[[#This Row],[Cashflow]]","v":-5242127.1594740218},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5242127.1594740218}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B867,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2091},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2091},72,864,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":42596.995749719426},{"$f":"Konsum_Kids!L865","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6321.8515554167798},{"$f":"SUM(ETF_blind!AB865:AF865)","v":0},{"$f":"ETF_blind!U865","v":0},{"$f":"IFERROR(ETF_blind!AV865,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6321.8515554167798},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":42596.995749719426},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-36275.144194302644},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-36275.144194302644},{"$f":"AB865+Simulation_Tab[[#This Row],[Cashflow]]","v":-5314677.4478626279},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5314677.4478626279}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B870,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2092},73,867,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":44726.845537205394},{"$f":"Konsum_Kids!L868","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6416.6793287480305},{"$f":"SUM(ETF_blind!AB868:AF868)","v":0},{"$f":"ETF_blind!U868","v":0},{"$f":"IFERROR(ETF_blind!AV868,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6416.6793287480305},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":44726.845537205394},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-38310.166208457362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-38310.166208457362},{"$f":"AB868+Simulation_Tab[[#This Row],[Cashflow]]","v":-5429607.9464879995},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5429607.9464879995}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B874,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2092},73,871,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":44726.845537205394},{"$f":"Konsum_Kids!L872","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6416.6793287480305},{"$f":"SUM(ETF_blind!AB872:AF872)","v":0},{"$f":"ETF_blind!U872","v":0},{"$f":"IFERROR(ETF_blind!AV872,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6416.6793287480305},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":44726.845537205394},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-38310.166208457362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-38310.166208457362},{"$f":"AB872+Simulation_Tab[[#This Row],[Cashflow]]","v":-5582848.6113218283},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5582848.6113218283}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B876,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2092},73,873,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":44726.845537205394},{"$f":"Konsum_Kids!L874","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6416.6793287480305},{"$f":"SUM(ETF_blind!AB874:AF874)","v":0},{"$f":"ETF_blind!U874","v":0},{"$f":"IFERROR(ETF_blind!AV874,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6416.6793287480305},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":44726.845537205394},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-38310.166208457362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-38310.166208457362},{"$f":"AB874+Simulation_Tab[[#This Row],[Cashflow]]","v":-5659468.9437387427},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5659468.9437387427}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B879,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2092},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2092},73,876,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":44726.845537205394},{"$f":"Konsum_Kids!L877","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6416.6793287480305},{"$f":"SUM(ETF_blind!AB877:AF877)","v":0},{"$f":"ETF_blind!U877","v":0},{"$f":"IFERROR(ETF_blind!AV877,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6416.6793287480305},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":44726.845537205394},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-38310.166208457362},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-38310.166208457362},{"$f":"AB877+Simulation_Tab[[#This Row],[Cashflow]]","v":-5774399.4423641143},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5774399.4423641143}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B881,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2093},74,878,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":46963.187814065663},{"$f":"Konsum_Kids!L879","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6512.9295186792506},{"$f":"SUM(ETF_blind!AB879:AF879)","v":0},{"$f":"ETF_blind!U879","v":0},{"$f":"IFERROR(ETF_blind!AV879,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6512.9295186792506},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":46963.187814065663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-40450.258295386411},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-40450.258295386411},{"$f":"AB879+Simulation_Tab[[#This Row],[Cashflow]]","v":-5855299.9589548865},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-5855299.9589548865}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B885,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2093},74,882,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":46963.187814065663},{"$f":"Konsum_Kids!L883","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6512.9295186792506},{"$f":"SUM(ETF_blind!AB883:AF883)","v":0},{"$f":"ETF_blind!U883","v":0},{"$f":"IFERROR(ETF_blind!AV883,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6512.9295186792506},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":46963.187814065663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-40450.258295386411},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-40450.258295386411},{"$f":"AB883+Simulation_Tab[[#This Row],[Cashflow]]","v":-6017100.9921364309},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6017100.9921364309}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B886,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2093},74,883,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":46963.187814065663},{"$f":"Konsum_Kids!L884","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6512.9295186792506},{"$f":"SUM(ETF_blind!AB884:AF884)","v":0},{"$f":"ETF_blind!U884","v":0},{"$f":"IFERROR(ETF_blind!AV884,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6512.9295186792506},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":46963.187814065663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-40450.258295386411},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-40450.258295386411},{"$f":"AB884+Simulation_Tab[[#This Row],[Cashflow]]","v":-6057551.250431817},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6057551.250431817}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B888,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2093},74,885,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":46963.187814065663},{"$f":"Konsum_Kids!L886","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6512.9295186792506},{"$f":"SUM(ETF_blind!AB886:AF886)","v":0},{"$f":"ETF_blind!U886","v":0},{"$f":"IFERROR(ETF_blind!AV886,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6512.9295186792506},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":46963.187814065663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-40450.258295386411},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-40450.258295386411},{"$f":"AB886+Simulation_Tab[[#This Row],[Cashflow]]","v":-6138451.7670225892},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6138451.7670225892}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B891,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2093},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2093},74,888,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":46963.187814065663},{"$f":"Konsum_Kids!L889","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6512.9295186792506},{"$f":"SUM(ETF_blind!AB889:AF889)","v":0},{"$f":"ETF_blind!U889","v":0},{"$f":"IFERROR(ETF_blind!AV889,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6512.9295186792506},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":46963.187814065663},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-40450.258295386411},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-40450.258295386411},{"$f":"AB889+Simulation_Tab[[#This Row],[Cashflow]]","v":-6259802.5419087475},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6259802.5419087475}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B895,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2094},75,892,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":49311.347204768943},{"$f":"Konsum_Kids!L893","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6610.6234614594387},{"$f":"SUM(ETF_blind!AB893:AF893)","v":0},{"$f":"ETF_blind!U893","v":0},{"$f":"IFERROR(ETF_blind!AV893,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6610.6234614594387},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":49311.347204768943},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-42700.723743309507},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-42700.723743309507},{"$f":"AB893+Simulation_Tab[[#This Row],[Cashflow]]","v":-6430605.4368819846},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6430605.4368819846}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B897,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2094},75,894,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":49311.347204768943},{"$f":"Konsum_Kids!L895","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6610.6234614594387},{"$f":"SUM(ETF_blind!AB895:AF895)","v":0},{"$f":"ETF_blind!U895","v":0},{"$f":"IFERROR(ETF_blind!AV895,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6610.6234614594387},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":49311.347204768943},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-42700.723743309507},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-42700.723743309507},{"$f":"AB895+Simulation_Tab[[#This Row],[Cashflow]]","v":-6516006.8843686031},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6516006.8843686031}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B900,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2094},{"$f":"IFERROR(ROUNDDOWN((D899-1)/12,0)+1,\"\")","v":75},897,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":49311.347204768943},{"$f":"Konsum_Kids!L898","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6610.6234614594387},{"$f":"SUM(ETF_blind!AB898:AF898)","v":0},{"$f":"ETF_blind!U898","v":0},{"$f":"IFERROR(ETF_blind!AV898,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6610.6234614594387},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":49311.347204768943},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-42700.723743309507},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-42700.723743309507},{"$f":"AB898+Simulation_Tab[[#This Row],[Cashflow]]","v":-6644109.0555985309},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6644109.0555985309}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B902,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2094},75,{"$f":"D900+1","v":899},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":49311.347204768943},{"$f":"Konsum_Kids!L900","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6610.6234614594387},{"$f":"SUM(ETF_blind!AB900:AF900)","v":0},{"$f":"ETF_blind!U900","v":0},{"$f":"IFERROR(ETF_blind!AV900,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6610.6234614594387},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":49311.347204768943},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-42700.723743309507},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-42700.723743309507},{"$f":"AB900+Simulation_Tab[[#This Row],[Cashflow]]","v":-6729510.5030851495},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6729510.5030851495}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B906,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2095},76,903,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":51776.914565007392},{"$f":"Konsum_Kids!L904","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6709.7828133813291},{"$f":"SUM(ETF_blind!AB904:AF904)","v":0},{"$f":"ETF_blind!U904","v":0},{"$f":"IFERROR(ETF_blind!AV904,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6709.7828133813291},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":51776.914565007392},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-45067.131751626061},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-45067.131751626061},{"$f":"AB904+Simulation_Tab[[#This Row],[Cashflow]]","v":-6907412.6220833361},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6907412.6220833361}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B907,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2095},76,904,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":51776.914565007392},{"$f":"Konsum_Kids!L905","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6709.7828133813291},{"$f":"SUM(ETF_blind!AB905:AF905)","v":0},{"$f":"ETF_blind!U905","v":0},{"$f":"IFERROR(ETF_blind!AV905,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6709.7828133813291},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":51776.914565007392},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-45067.131751626061},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-45067.131751626061},{"$f":"AB905+Simulation_Tab[[#This Row],[Cashflow]]","v":-6952479.7538349619},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-6952479.7538349619}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B910,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2095},76,907,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":51776.914565007392},{"$f":"Konsum_Kids!L908","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6709.7828133813291},{"$f":"SUM(ETF_blind!AB908:AF908)","v":0},{"$f":"ETF_blind!U908","v":0},{"$f":"IFERROR(ETF_blind!AV908,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6709.7828133813291},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":51776.914565007392},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-45067.131751626061},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-45067.131751626061},{"$f":"AB908+Simulation_Tab[[#This Row],[Cashflow]]","v":-7087681.1490898393},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7087681.1490898393}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B911,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2095},76,908,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":51776.914565007392},{"$f":"Konsum_Kids!L909","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6709.7828133813291},{"$f":"SUM(ETF_blind!AB909:AF909)","v":0},{"$f":"ETF_blind!U909","v":0},{"$f":"IFERROR(ETF_blind!AV909,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6709.7828133813291},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":51776.914565007392},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-45067.131751626061},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-45067.131751626061},{"$f":"AB909+Simulation_Tab[[#This Row],[Cashflow]]","v":-7132748.2808414651},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7132748.2808414651}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B912,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2095},76,909,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":51776.914565007392},{"$f":"Konsum_Kids!L910","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6709.7828133813291},{"$f":"SUM(ETF_blind!AB910:AF910)","v":0},{"$f":"ETF_blind!U910","v":0},{"$f":"IFERROR(ETF_blind!AV910,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6709.7828133813291},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":51776.914565007392},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-45067.131751626061},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-45067.131751626061},{"$f":"AB910+Simulation_Tab[[#This Row],[Cashflow]]","v":-7177815.4125930909},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7177815.4125930909}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B913,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2095},76,910,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":51776.914565007392},{"$f":"Konsum_Kids!L911","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6709.7828133813291},{"$f":"SUM(ETF_blind!AB911:AF911)","v":0},{"$f":"ETF_blind!U911","v":0},{"$f":"IFERROR(ETF_blind!AV911,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6709.7828133813291},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":51776.914565007392},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-45067.131751626061},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-45067.131751626061},{"$f":"AB911+Simulation_Tab[[#This Row],[Cashflow]]","v":-7222882.5443447167},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7222882.5443447167}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B914,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2095},76,911,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":51776.914565007392},{"$f":"Konsum_Kids!L912","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6709.7828133813291},{"$f":"SUM(ETF_blind!AB912:AF912)","v":0},{"$f":"ETF_blind!U912","v":0},{"$f":"IFERROR(ETF_blind!AV912,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6709.7828133813291},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":51776.914565007392},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-45067.131751626061},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-45067.131751626061},{"$f":"AB912+Simulation_Tab[[#This Row],[Cashflow]]","v":-7267949.6760963425},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7267949.6760963425}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B915,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2095},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2095},76,912,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":51776.914565007392},{"$f":"Konsum_Kids!L913","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6709.7828133813291},{"$f":"SUM(ETF_blind!AB913:AF913)","v":0},{"$f":"ETF_blind!U913","v":0},{"$f":"IFERROR(ETF_blind!AV913,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6709.7828133813291},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":51776.914565007392},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-45067.131751626061},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-45067.131751626061},{"$f":"AB913+Simulation_Tab[[#This Row],[Cashflow]]","v":-7313016.8078479683},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7313016.8078479683}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B916,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,913,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L914","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB914:AF914)","v":0},{"$f":"ETF_blind!U914","v":0},{"$f":"IFERROR(ETF_blind!AV914,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB914+Simulation_Tab[[#This Row],[Cashflow]]","v":-7360572.1385856438},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7360572.1385856438}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B917,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,914,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L915","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB915:AF915)","v":0},{"$f":"ETF_blind!U915","v":0},{"$f":"IFERROR(ETF_blind!AV915,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB915+Simulation_Tab[[#This Row],[Cashflow]]","v":-7408127.4693233194},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7408127.4693233194}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B918,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,915,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L916","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB916:AF916)","v":0},{"$f":"ETF_blind!U916","v":0},{"$f":"IFERROR(ETF_blind!AV916,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB916+Simulation_Tab[[#This Row],[Cashflow]]","v":-7455682.8000609949},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7455682.8000609949}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B919,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,916,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L917","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB917:AF917)","v":0},{"$f":"ETF_blind!U917","v":0},{"$f":"IFERROR(ETF_blind!AV917,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB917+Simulation_Tab[[#This Row],[Cashflow]]","v":-7503238.1307986705},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7503238.1307986705}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B920,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,917,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L918","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB918:AF918)","v":0},{"$f":"ETF_blind!U918","v":0},{"$f":"IFERROR(ETF_blind!AV918,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB918+Simulation_Tab[[#This Row],[Cashflow]]","v":-7550793.461536346},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7550793.461536346}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B921,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,918,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L919","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB919:AF919)","v":0},{"$f":"ETF_blind!U919","v":0},{"$f":"IFERROR(ETF_blind!AV919,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB919+Simulation_Tab[[#This Row],[Cashflow]]","v":-7598348.7922740215},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7598348.7922740215}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B922,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,919,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L920","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB920:AF920)","v":0},{"$f":"ETF_blind!U920","v":0},{"$f":"IFERROR(ETF_blind!AV920,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB920+Simulation_Tab[[#This Row],[Cashflow]]","v":-7645904.1230116971},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7645904.1230116971}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B923,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,920,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L921","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB921:AF921)","v":0},{"$f":"ETF_blind!U921","v":0},{"$f":"IFERROR(ETF_blind!AV921,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB921+Simulation_Tab[[#This Row],[Cashflow]]","v":-7693459.4537493726},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7693459.4537493726}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B924,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,921,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L922","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB922:AF922)","v":0},{"$f":"ETF_blind!U922","v":0},{"$f":"IFERROR(ETF_blind!AV922,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB922+Simulation_Tab[[#This Row],[Cashflow]]","v":-7741014.7844870482},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7741014.7844870482}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B925,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,922,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L923","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB923:AF923)","v":0},{"$f":"ETF_blind!U923","v":0},{"$f":"IFERROR(ETF_blind!AV923,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB923+Simulation_Tab[[#This Row],[Cashflow]]","v":-7788570.1152247237},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7788570.1152247237}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B926,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,923,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L924","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB924:AF924)","v":0},{"$f":"ETF_blind!U924","v":0},{"$f":"IFERROR(ETF_blind!AV924,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB924+Simulation_Tab[[#This Row],[Cashflow]]","v":-7836125.4459623992},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7836125.4459623992}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B927,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2096},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2096},77,924,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":54365.760293257757},{"$f":"Konsum_Kids!L925","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6810.4295555820472},{"$f":"SUM(ETF_blind!AB925:AF925)","v":0},{"$f":"ETF_blind!U925","v":0},{"$f":"IFERROR(ETF_blind!AV925,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6810.4295555820472},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":54365.760293257757},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-47555.330737675707},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-47555.330737675707},{"$f":"AB925+Simulation_Tab[[#This Row],[Cashflow]]","v":-7883680.7767000748},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7883680.7767000748}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B928,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,925,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L926","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB926:AF926)","v":0},{"$f":"ETF_blind!U926","v":0},{"$f":"IFERROR(ETF_blind!AV926,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB926+Simulation_Tab[[#This Row],[Cashflow]]","v":-7933852.2390090795},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7933852.2390090795}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B929,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,926,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L927","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB927:AF927)","v":0},{"$f":"ETF_blind!U927","v":0},{"$f":"IFERROR(ETF_blind!AV927,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB927+Simulation_Tab[[#This Row],[Cashflow]]","v":-7984023.7013180843},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-7984023.7013180843}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B930,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,927,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L928","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB928:AF928)","v":0},{"$f":"ETF_blind!U928","v":0},{"$f":"IFERROR(ETF_blind!AV928,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB928+Simulation_Tab[[#This Row],[Cashflow]]","v":-8034195.163627089},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8034195.163627089}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B931,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,928,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L929","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB929:AF929)","v":0},{"$f":"ETF_blind!U929","v":0},{"$f":"IFERROR(ETF_blind!AV929,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB929+Simulation_Tab[[#This Row],[Cashflow]]","v":-8084366.6259360937},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8084366.6259360937}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B932,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,929,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L930","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB930:AF930)","v":0},{"$f":"ETF_blind!U930","v":0},{"$f":"IFERROR(ETF_blind!AV930,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB930+Simulation_Tab[[#This Row],[Cashflow]]","v":-8134538.0882450985},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8134538.0882450985}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B933,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,930,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L931","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB931:AF931)","v":0},{"$f":"ETF_blind!U931","v":0},{"$f":"IFERROR(ETF_blind!AV931,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB931+Simulation_Tab[[#This Row],[Cashflow]]","v":-8184709.5505541032},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8184709.5505541032}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B934,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,931,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L932","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB932:AF932)","v":0},{"$f":"ETF_blind!U932","v":0},{"$f":"IFERROR(ETF_blind!AV932,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB932+Simulation_Tab[[#This Row],[Cashflow]]","v":-8234881.012863108},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8234881.012863108}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B935,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,932,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L933","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB933:AF933)","v":0},{"$f":"ETF_blind!U933","v":0},{"$f":"IFERROR(ETF_blind!AV933,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB933+Simulation_Tab[[#This Row],[Cashflow]]","v":-8285052.4751721127},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8285052.4751721127}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B936,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,933,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L934","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB934:AF934)","v":0},{"$f":"ETF_blind!U934","v":0},{"$f":"IFERROR(ETF_blind!AV934,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB934+Simulation_Tab[[#This Row],[Cashflow]]","v":-8335223.9374811174},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8335223.9374811174}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B937,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,934,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L935","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB935:AF935)","v":0},{"$f":"ETF_blind!U935","v":0},{"$f":"IFERROR(ETF_blind!AV935,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB935+Simulation_Tab[[#This Row],[Cashflow]]","v":-8385395.3997901222},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8385395.3997901222}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B938,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,935,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L936","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB936:AF936)","v":0},{"$f":"ETF_blind!U936","v":0},{"$f":"IFERROR(ETF_blind!AV936,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB936+Simulation_Tab[[#This Row],[Cashflow]]","v":-8435566.8620991278},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8435566.8620991278}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B939,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2097},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2097},78,936,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":57084.048307920661},{"$f":"Konsum_Kids!L937","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":6912.585998915778},{"$f":"SUM(ETF_blind!AB937:AF937)","v":0},{"$f":"ETF_blind!U937","v":0},{"$f":"IFERROR(ETF_blind!AV937,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":6912.585998915778},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":57084.048307920661},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-50171.462309004884},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-50171.462309004884},{"$f":"AB937+Simulation_Tab[[#This Row],[Cashflow]]","v":-8485738.3244081326},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8485738.3244081326}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B940,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,937,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L938","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB938:AF938)","v":0},{"$f":"ETF_blind!U938","v":0},{"$f":"IFERROR(ETF_blind!AV938,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB938+Simulation_Tab[[#This Row],[Cashflow]]","v":-8538660.3003425505},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8538660.3003425505}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B941,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,938,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L939","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB939:AF939)","v":0},{"$f":"ETF_blind!U939","v":0},{"$f":"IFERROR(ETF_blind!AV939,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB939+Simulation_Tab[[#This Row],[Cashflow]]","v":-8591582.2762769684},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8591582.2762769684}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B942,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,939,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L940","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB940:AF940)","v":0},{"$f":"ETF_blind!U940","v":0},{"$f":"IFERROR(ETF_blind!AV940,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB940+Simulation_Tab[[#This Row],[Cashflow]]","v":-8644504.2522113863},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8644504.2522113863}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B943,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,940,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L941","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB941:AF941)","v":0},{"$f":"ETF_blind!U941","v":0},{"$f":"IFERROR(ETF_blind!AV941,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB941+Simulation_Tab[[#This Row],[Cashflow]]","v":-8697426.2281458043},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8697426.2281458043}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B944,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,941,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L942","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB942:AF942)","v":0},{"$f":"ETF_blind!U942","v":0},{"$f":"IFERROR(ETF_blind!AV942,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB942+Simulation_Tab[[#This Row],[Cashflow]]","v":-8750348.2040802222},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8750348.2040802222}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B945,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,942,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L943","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB943:AF943)","v":0},{"$f":"ETF_blind!U943","v":0},{"$f":"IFERROR(ETF_blind!AV943,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB943+Simulation_Tab[[#This Row],[Cashflow]]","v":-8803270.1800146401},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8803270.1800146401}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B946,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,943,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L944","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB944:AF944)","v":0},{"$f":"ETF_blind!U944","v":0},{"$f":"IFERROR(ETF_blind!AV944,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB944+Simulation_Tab[[#This Row],[Cashflow]]","v":-8856192.155949058},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8856192.155949058}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B947,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,944,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L945","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB945:AF945)","v":0},{"$f":"ETF_blind!U945","v":0},{"$f":"IFERROR(ETF_blind!AV945,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB945+Simulation_Tab[[#This Row],[Cashflow]]","v":-8909114.1318834759},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8909114.1318834759}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B948,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,945,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L946","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB946:AF946)","v":0},{"$f":"ETF_blind!U946","v":0},{"$f":"IFERROR(ETF_blind!AV946,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB946+Simulation_Tab[[#This Row],[Cashflow]]","v":-8962036.1078178938},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-8962036.1078178938}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B949,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,946,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L947","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB947:AF947)","v":0},{"$f":"ETF_blind!U947","v":0},{"$f":"IFERROR(ETF_blind!AV947,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB947+Simulation_Tab[[#This Row],[Cashflow]]","v":-9014958.0837523118},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9014958.0837523118}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B950,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,947,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L948","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB948:AF948)","v":0},{"$f":"ETF_blind!U948","v":0},{"$f":"IFERROR(ETF_blind!AV948,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB948+Simulation_Tab[[#This Row],[Cashflow]]","v":-9067880.0596867297},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9067880.0596867297}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B951,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2098},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2098},79,948,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":59938.250723316669},{"$f":"Konsum_Kids!L949","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7016.2747888995136},{"$f":"SUM(ETF_blind!AB949:AF949)","v":0},{"$f":"ETF_blind!U949","v":0},{"$f":"IFERROR(ETF_blind!AV949,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7016.2747888995136},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":59938.250723316669},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-52921.975934417154},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-52921.975934417154},{"$f":"AB949+Simulation_Tab[[#This Row],[Cashflow]]","v":-9120802.0356211476},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9120802.0356211476}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B952,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,949,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L950","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB950:AF950)","v":0},{"$f":"ETF_blind!U950","v":0},{"$f":"IFERROR(ETF_blind!AV950,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB950+Simulation_Tab[[#This Row],[Cashflow]]","v":-9176615.6799698975},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9176615.6799698975}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B953,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,950,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L951","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB951:AF951)","v":0},{"$f":"ETF_blind!U951","v":0},{"$f":"IFERROR(ETF_blind!AV951,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB951+Simulation_Tab[[#This Row],[Cashflow]]","v":-9232429.3243186474},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9232429.3243186474}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B954,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,951,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L952","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB952:AF952)","v":0},{"$f":"ETF_blind!U952","v":0},{"$f":"IFERROR(ETF_blind!AV952,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB952+Simulation_Tab[[#This Row],[Cashflow]]","v":-9288242.9686673973},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9288242.9686673973}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B955,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,952,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L953","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB953:AF953)","v":0},{"$f":"ETF_blind!U953","v":0},{"$f":"IFERROR(ETF_blind!AV953,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB953+Simulation_Tab[[#This Row],[Cashflow]]","v":-9344056.6130161472},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9344056.6130161472}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B956,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,953,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L954","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB954:AF954)","v":0},{"$f":"ETF_blind!U954","v":0},{"$f":"IFERROR(ETF_blind!AV954,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB954+Simulation_Tab[[#This Row],[Cashflow]]","v":-9399870.2573648971},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9399870.2573648971}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B957,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,954,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L955","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB955:AF955)","v":0},{"$f":"ETF_blind!U955","v":0},{"$f":"IFERROR(ETF_blind!AV955,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB955+Simulation_Tab[[#This Row],[Cashflow]]","v":-9455683.9017136469},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9455683.9017136469}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B958,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,955,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L956","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB956:AF956)","v":0},{"$f":"ETF_blind!U956","v":0},{"$f":"IFERROR(ETF_blind!AV956,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB956+Simulation_Tab[[#This Row],[Cashflow]]","v":-9511497.5460623968},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9511497.5460623968}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B959,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,956,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L957","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB957:AF957)","v":0},{"$f":"ETF_blind!U957","v":0},{"$f":"IFERROR(ETF_blind!AV957,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB957+Simulation_Tab[[#This Row],[Cashflow]]","v":-9567311.1904111467},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9567311.1904111467}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B960,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,957,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L958","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB958:AF958)","v":0},{"$f":"ETF_blind!U958","v":0},{"$f":"IFERROR(ETF_blind!AV958,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB958+Simulation_Tab[[#This Row],[Cashflow]]","v":-9623124.8347598966},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9623124.8347598966}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B961,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,958,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L959","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB959:AF959)","v":0},{"$f":"ETF_blind!U959","v":0},{"$f":"IFERROR(ETF_blind!AV959,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB959+Simulation_Tab[[#This Row],[Cashflow]]","v":-9678938.4791086465},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9678938.4791086465}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B962,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,959,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L960","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB960:AF960)","v":0},{"$f":"ETF_blind!U960","v":0},{"$f":"IFERROR(ETF_blind!AV960,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB960+Simulation_Tab[[#This Row],[Cashflow]]","v":-9734752.1234573964},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9734752.1234573964}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B963,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2099},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2099},80,960,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":62935.163259482528},{"$f":"Konsum_Kids!L961","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7121.5189107330052},{"$f":"SUM(ETF_blind!AB961:AF961)","v":0},{"$f":"ETF_blind!U961","v":0},{"$f":"IFERROR(ETF_blind!AV961,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7121.5189107330052},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":62935.163259482528},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-55813.64434874952},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-55813.64434874952},{"$f":"AB961+Simulation_Tab[[#This Row],[Cashflow]]","v":-9790565.7678061463},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9790565.7678061463}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B964,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2100},{"$f":"IFERROR(ROUNDDOWN((D963-1)/12,0)+1,\"\")","v":81},961,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":66081.921422456653},{"$f":"Konsum_Kids!L962","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7228.3416943939983},{"$f":"SUM(ETF_blind!AB962:AF962)","v":0},{"$f":"ETF_blind!U962","v":0},{"$f":"IFERROR(ETF_blind!AV962,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7228.3416943939983},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":66081.921422456653},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-58853.579728062658},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-58853.579728062658},{"$f":"AB962+Simulation_Tab[[#This Row],[Cashflow]]","v":-9849419.3475342095},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9849419.3475342095}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B965,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2100},81,962,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":66081.921422456653},{"$f":"Konsum_Kids!L963","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7228.3416943939983},{"$f":"SUM(ETF_blind!AB963:AF963)","v":0},{"$f":"ETF_blind!U963","v":0},{"$f":"IFERROR(ETF_blind!AV963,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7228.3416943939983},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":66081.921422456653},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-58853.579728062658},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-58853.579728062658},{"$f":"AB963+Simulation_Tab[[#This Row],[Cashflow]]","v":-9908272.9272622727},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9908272.9272622727}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B966,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2100},81,{"$f":"D964+1","v":963},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":66081.921422456653},{"$f":"Konsum_Kids!L964","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7228.3416943939983},{"$f":"SUM(ETF_blind!AB964:AF964)","v":0},{"$f":"ETF_blind!U964","v":0},{"$f":"IFERROR(ETF_blind!AV964,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7228.3416943939983},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":66081.921422456653},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-58853.579728062658},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-58853.579728062658},{"$f":"AB964+Simulation_Tab[[#This Row],[Cashflow]]","v":-9967126.5069903359},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-9967126.5069903359}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B967,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2100},81,964,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":66081.921422456653},{"$f":"Konsum_Kids!L965","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7228.3416943939983},{"$f":"SUM(ETF_blind!AB965:AF965)","v":0},{"$f":"ETF_blind!U965","v":0},{"$f":"IFERROR(ETF_blind!AV965,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7228.3416943939983},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":66081.921422456653},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-58853.579728062658},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-58853.579728062658},{"$f":"AB965+Simulation_Tab[[#This Row],[Cashflow]]","v":-10025980.086718399},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-10025980.086718399}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B968,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2100},81,965,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":66081.921422456653},{"$f":"Konsum_Kids!L966","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7228.3416943939983},{"$f":"SUM(ETF_blind!AB966:AF966)","v":0},{"$f":"ETF_blind!U966","v":0},{"$f":"IFERROR(ETF_blind!AV966,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7228.3416943939983},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":66081.921422456653},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-58853.579728062658},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-58853.579728062658},{"$f":"AB966+Simulation_Tab[[#This Row],[Cashflow]]","v":-10084833.666446462},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-10084833.666446462}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B969,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2100},81,966,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":66081.921422456653},{"$f":"Konsum_Kids!L967","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7228.3416943939983},{"$f":"SUM(ETF_blind!AB967:AF967)","v":0},{"$f":"ETF_blind!U967","v":0},{"$f":"IFERROR(ETF_blind!AV967,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7228.3416943939983},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":66081.921422456653},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-58853.579728062658},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-58853.579728062658},{"$f":"AB967+Simulation_Tab[[#This Row],[Cashflow]]","v":-10143687.246174525},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-10143687.246174525}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B970,Simulation_Tab[[#This Row],[Datum]],\"\")","v":""},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2100},81,967,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":66081.921422456653},{"$f":"Konsum_Kids!L968","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7228.3416943939983},{"$f":"SUM(ETF_blind!AB968:AF968)","v":0},{"$f":"ETF_blind!U968","v":0},{"$f":"IFERROR(ETF_blind!AV968,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7228.3416943939983},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":66081.921422456653},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-58853.579728062658},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-58853.579728062658},{"$f":"AB968+Simulation_Tab[[#This Row],[Cashflow]]","v":-10202540.825902589},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-10202540.825902589}]
[{"$f":"IF(Simulation_Tab[[#This Row],[Datum]]<>B971,Simulation_Tab[[#This Row],[Datum]],\"\")","v":2100},{"$f":"Parameter!$U$5+Simulation_Tab[[#This Row],[Jahr]]-1","v":2100},81,968,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Simulation_Tab[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"B\",(Parameter!$D$14/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1),(Parameter!$D$14*Konsum_Rente/12)*(1+Parameter!$D$15)^(Simulation_Tab[[#This Row],[Jahr]]-1))","v":66081.921422456653},{"$f":"Konsum_Kids!L969","v":0},{"$f":"IF(Renteneintritt-Alter>Simulation_Tab[[#This Row],[Jahr]],Parameter!$D$21/12*(1+Parameter!$D$22)^(Simulation_Tab[[#This Row],[Jahr]]-1),0)","v":0},{"$f":"IF(Simulation_Tab[[#This Row],[Beruf/Rente]]=\"R\",INDEX(Renten_Tab[Rentenwert],MATCH(Simulation_Tab[[#This Row],[Datum]],Renten_Tab[Suchjahr],0),1)*Rentenpunkte*Zugangsfaktor,0)","v":7228.3416943939983},{"$f":"SUM(ETF_blind!AB969:AF969)","v":0},{"$f":"ETF_blind!U969","v":0},{"$f":"IFERROR(ETF_blind!AV969,0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufpreis inkl NK],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Wert_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_sum],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1)-INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[Kaufnebenkosten],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[FK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"IFERROR(INDEX(Table6[EK_Bestand],MATCH(Simulation_Tab[[#This Row],[Suchjahr]],Table6[Jahr],0),1),0)","v":0},{"$f":"INDEX(Table68[Zinsen_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table68[Tilgung_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table68[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Kosten_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"INDEX(Table6[Miete_Bestand],MATCH(Simulation_Tab[[#This Row],[Datum]],Table6[Jahr],0),1)/12","v":0},{"$f":"Simulation_Tab[[#This Row],[Nettolohn]]+Simulation_Tab[[#This Row],[gesetzliche Rente]]+Simulation_Tab[[#This Row],[Miete]]+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]>0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)","v":7228.3416943939983},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Konsumausgaben p.M.]]:Simulation_Tab[[#This Row],[Ausgaben Kinder]],Simulation_Tab[[#This Row],[Zinsen]:[n.u. Kosten]])+IF(Simulation_Tab[[#This Row],[ETF_VK_Gewinn]]<0,Simulation_Tab[[#This Row],[ETF_VK_Gewinn]],0)*-1","v":66081.921422456653},{"$f":"Simulation_Tab[[#This Row],[Einnahmen Summe]]-Simulation_Tab[[#This Row],[Ausgaben Summe]]","v":-58853.579728062658},{"$f":"_xlfn.AGGREGATE(9,6,Simulation_Tab[[#This Row],[Immo_EK_Kauf]],Simulation_Tab[[#This Row],[Kaufnebenkosten_EK]],Simulation_Tab[[#This Row],[ETF Investment]])","v":0},{"$f":"Simulation_Tab[[#This Row],[freier Cashflow ]]-Simulation_Tab[[#This Row],[Investitionen inkl Nk]]","v":-58853.579728062658},{"$f":"AB969+Simulation_Tab[[#This Row],[Cashflow]]","v":-10261394.405630652},{"$f":"Simulation_Tab[[#This Row],[Cash]]+Simulation_Tab[[#This Row],[Immo_EK_Bestand]]+Simulation_Tab[[#This Row],[ETF-Wert]]","v":-10261394.405630652}]

{"sheet":"Annahmen","index":5,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Renten"]
[null,"Zugangfaktor und Rentenfaktor immer 1,0",null,null,null,null,null,null,null,null,null,null,"Berechnet ",0]
[null,"Nur Gesetzliche Versicherung",null,null,null,null,null,null,null,null,null,null,"Parameter ",0]
[]
[]
[]
[null,"Lohn"]
[null,"Nettolohn beträgt Pauschal 65% des Bruttolohns - App Berechnung via https://www.bmf-steuerrechner.de/interface/pseudocodes.xhtml"]
[null,"https://www.bmf-steuerrechner.de/interface/pseudocodes.xhtml"]
[null,"https://www.finanz-tools.de/einkommensteuer/berechnung-formeln/2020"]
[null,"file:///C:/Users/mariu/Downloads/aav_CS_Lohnsteuertabelle-2020%20(1).pdf"]
[null,"https://www.brutto-netto-rechner24.de/ratgeber/steuerfreibetraege.html"]
[]
[]
[null,"ETFs"]
[null,"Es werden nur thesaurierenden ETFs betrachtet"]
[]
[]
[]
[null,"Kinder"]
[null,"Jedes Kind versucht die gleichen Konsumausgaben unabhängig vom Alter"]
[]
[null,"Immobilien"]
[null,"Unterjährige Tilgung existiert nicht"]
[]
[]
[]
[]
[null,"VBA Probleme"]
[null,"Rücksetzer year1 untersuchen - deklaration als public variable?"]

{"sheet":"Immo_blind","index":6,"n_rows":93,"n_cols":52,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daten ziehen"]
["Jahr","EK1","EK2","EK3","FK1","FK2","FK3","Zins1","Zins2","Zins3","Tilgung1","Tilgung2","Tilgung3","NK1","NK2","NK3","Kaltmiete1","Kaltmiete2","Kaltmiete3","NuK1","NuK2","NuK3","Instand1","Instand2","Instand3","EK_sum","FK_sum","Kaufnebenkosten","Annuität_rel","Annuität_rel2","Annuität_rel3","Anuität_abs1","Anuität_abs2","Anuität_abs3","Anuität_abs_sum","Miete_sum","Instand+nuK_sum","Zinsen_abs_sum","Tilgung_abs_sum","Zinsen_gew","Tilgung_gew","Wert_Kauf","Wert_Bestand","Annuität_Bestand","FK_Bestand","EK_Bestand","Miete_Bestand","Kosten_Bestand","Cashflow_Bestand","Immo_Kauf","Immo_Bestand","Kaufpreis inkl NK"]
[{"$f":"Parameter!$U$5","v":2020},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]+Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B4","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[{"$f":"A3+1","v":2021},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ3*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR3+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B5","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU3*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV3*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY3+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[{"$f":"A4+1","v":2022},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ4*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR4+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B6","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU4*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV4*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY4+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ5*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR5+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B7","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU5*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV5*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY5+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ6*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR6+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B8","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU6*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV6*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY6+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ7*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR7+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B9","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU7*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV7*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY7+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ8*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR8+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B10","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU8*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV8*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY8+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ9*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR9+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B11","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU9*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV9*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY9+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ10*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR10+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B12","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU10*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV10*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY10+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ11*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR11+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B13","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU11*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV11*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY11+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ12*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR12+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B14","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU12*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV12*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY12+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ13*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR13+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B15","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU13*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV13*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY13+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ14*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR14+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B16","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU14*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV14*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY14+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ15*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR15+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B17","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU15*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV15*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY15+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ16*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR16+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B18","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU16*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV16*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY16+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ17*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR17+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B19","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU17*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV17*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY17+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ18*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR18+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B20","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU18*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV18*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY18+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ19*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR19+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B21","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU19*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV19*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY19+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ20*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR20+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B22","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU20*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV20*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY20+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ21*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR21+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B23","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU21*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV21*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY21+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ22*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR22+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B24","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU22*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV22*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY22+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ23*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR23+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B25","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU23*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV23*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY23+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ24*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR24+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B26","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU24*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV24*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY24+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ25*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR25+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B27","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU25*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV25*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY25+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ26*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR26+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B28","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU26*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV26*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY26+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ27*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR27+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B29","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU27*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV27*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY27+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ28*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR28+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B30","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU28*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV28*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY28+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ29*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR29+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B31","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU29*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV29*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY29+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ30*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR30+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B32","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU30*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV30*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY30+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ31*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR31+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B33","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU31*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV31*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY31+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ32*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR32+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B34","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU32*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV32*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY32+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ33*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR33+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B35","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU33*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV33*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY33+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ34*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR34+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B36","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU34*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV34*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY34+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ35*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR35+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B37","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU35*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV35*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY35+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ36*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR36+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B38","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU36*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV36*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY36+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ37*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR37+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B39","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU37*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV37*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY37+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ38*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR38+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B40","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU38*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV38*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY38+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ39*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR39+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B41","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU39*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV39*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY39+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ40*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR40+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B42","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU40*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV40*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY40+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ41*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR41+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B43","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU41*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV41*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY41+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ42*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR42+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B44","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU42*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV42*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY42+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ43*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR43+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B45","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU43*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV43*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY43+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ44*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR44+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B46","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU44*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV44*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY44+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ45*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR45+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B47","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU45*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV45*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY45+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ46*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR46+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B48","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU46*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV46*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY46+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ47*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR47+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B49","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU47*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV47*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY47+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ48*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR48+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B50","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU48*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV48*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY48+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ49*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR49+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B51","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU49*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV49*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY49+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ50*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR50+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B52","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU50*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV50*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY50+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ51*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR51+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B53","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU51*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV51*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY51+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ52*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR52+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B54","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU52*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV52*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY52+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ53*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR53+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B55","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU53*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV53*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY53+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ54*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR54+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B56","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU54*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV54*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY54+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ55*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR55+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B57","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU55*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV55*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY55+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ56*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR56+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B58","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU56*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV56*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY56+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ57*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR57+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B59","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU57*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV57*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY57+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ58*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR58+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B60","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU58*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV58*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY58+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ59*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR59+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B61","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU59*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV59*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY59+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ60*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR60+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B62","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU60*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV60*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY60+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ61*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR61+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B63","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU61*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV61*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY61+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ62*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR62+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B64","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU62*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV62*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY62+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ63*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR63+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B65","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU63*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV63*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY63+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ64*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR64+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B66","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU64*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV64*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY64+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ65*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR65+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B67","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU65*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV65*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY65+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ66*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR66+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B68","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU66*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV66*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY66+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ67*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR67+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B69","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU67*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV67*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY67+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[{"$f":"A68+1","v":2086},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ68*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR68+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B70","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU68*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV68*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY68+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ69*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR69+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B71","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU69*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV69*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY69+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ70*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR70+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B72","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU70*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV70*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY70+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ71*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR71+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B73","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU71*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV71*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY71+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2090,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ72*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR72+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B74","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU72*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV72*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY72+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ73*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR73+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B75","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU73*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV73*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY73+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ74*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR74+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B76","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU74*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV74*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY74+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ75*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR75+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B77","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU75*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV75*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY75+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ76*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR76+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B78","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU76*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV76*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY76+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ77*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR77+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B79","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU77*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV77*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY77+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ78*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR78+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B80","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU78*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV78*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY78+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ79*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR79+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B81","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU79*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV79*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY79+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ80*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR80+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B82","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU80*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV80*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY80+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ81*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR81+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B83","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU81*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV81*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY81+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"AQ82*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR82+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B84","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]+AU82*(Mietsteigerung+1)","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]+AV82*(1+Kostensteigerung)","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"AY82+Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[{"$f":"A83+1","v":2101},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B84*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR83+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B85","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B85*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR84+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B86","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B86*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR85+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B87","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B87*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR86+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B88","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B88*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR87+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B89","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B89*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR88+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B90","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B90*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR89+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B91","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B91*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR90+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B92","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B92*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR91+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B93","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]
[2110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Table6[[#This Row],[EK1]:[EK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUM(Table6[[#This Row],[NK1]:[NK3]])","v":0},{"$f":"Table6[[#This Row],[Zins1]]+Table6[[#This Row],[Tilgung1]]","v":0},{"$f":"Table6[[#This Row],[Zins2]]*Table6[[#This Row],[Tilgung2]]","v":0},{"$f":"Table6[[#This Row],[Zins3]]+Table6[[#This Row],[Tilgung3]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel]]*Table6[[#This Row],[FK1]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel2]]*Table6[[#This Row],[FK2]]","v":0},{"$f":"Table6[[#This Row],[Annuität_rel3]]*Table6[[#This Row],[FK3]]","v":0},{"$f":"SUM(Table6[[#This Row],[Anuität_abs1]:[Anuität_abs3]])","v":0},{"$f":"SUM(Table6[[#This Row],[Kaltmiete1]:[Kaltmiete3]])*12","v":0},{"$f":"SUM(Table6[[#This Row],[NuK1]:[Instand3]])*12","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Zins1]:[Zins3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"SUMPRODUCT(Table6[[#This Row],[Tilgung1]:[Tilgung3]],Table6[[#This Row],[FK1]:[FK3]])","v":0},{"$f":"Table6[[#This Row],[Zinsen_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[Tilgung_abs_sum]]/Table6[[#This Row],[FK_sum]]","v":{"$error":"#DIV/0!"}},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]-Table6[[#This Row],[Kaufnebenkosten]]","v":0},{"$f":"B93*(1+Wertsteigerung)+Table6[[#This Row],[Wert_Kauf]]","v":0},{"$f":"AR92+Table6[[#This Row],[Anuität_abs_sum]]","v":0},{"$f":"Immo_dev!B94","v":0},{"$f":"Table6[[#This Row],[Wert_Bestand]]-Table6[[#This Row],[FK_Bestand]]","v":0},{"$f":"Table6[[#This Row],[Miete_sum]]","v":0},{"$f":"Table6[[#This Row],[Instand+nuK_sum]]","v":0},{"$f":"Table6[[#This Row],[Miete_Bestand]]-Table6[[#This Row],[Kosten_Bestand]]-Table6[[#This Row],[Annuität_Bestand]]","v":0},{"$f":"COUNTIF(Table6[[#This Row],[EK1]:[EK3]],\">0\")","v":0},{"$f":"Table6[[#This Row],[Immo_Kauf]]","v":0},{"$f":"Table6[[#This Row],[EK_sum]]+Table6[[#This Row],[FK_sum]]","v":0}]

{"sheet":"Immo_dev","index":7,"n_rows":85,"n_cols":253,"rows_kept":85,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,"Jahreswerte senkrecht",{"$f":"A4","v":2020},{"$f":"G1+1","v":2021},{"$f":"H1+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BT1+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,{"$f":"CH1+1","v":2100},null,"Jahreswerte senkrecht",{"$f":"A4","v":2020},{"$f":"CL1+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"DR1+1","v":2053},2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"EX1+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,null,"Jahreswerte senkrecht",{"$f":"A4","v":2020},{"$f":"FQ1+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"GW1+1","v":2053},2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"IC1+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,null,null,"Summe FK",{"$f":"SUM(G4:G85)","v":0},{"$f":"SUM(H4:H85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT4:BT85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CI4:CI85)","v":0},null,"Summe Zinse",{"$f":"SUM(CL4:CL85)","v":0},{"$f":"SUM(CM4:CM85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EY4:EY85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Summe Tilgung",{"$f":"SUM(FQ4:FQ85)","v":0},{"$f":"SUM(FR4:FR85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ID4:ID85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jahr","FK_Bestand","Zinsen_Bestand","Tilgung_Bestand",null,"Hilfsspalte",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,null,"Hilfsspalte",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,null,"Hilfsspalte",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,80]
[{"$f":"Parameter!$U$5","v":2020},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2020},{"$f":"IFERROR(IF(G$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(G$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(F4-(Immo_blind!$AI3-F4*Immo_blind!$AN3)>0,F4-(Immo_blind!$AI3-F4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(H$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(G4-(Immo_blind!$AI3-G4*Immo_blind!$AN3)>0,G4-(Immo_blind!$AI3-G4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(I$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(H4-(Immo_blind!$AI3-H4*Immo_blind!$AN3)>0,H4-(Immo_blind!$AI3-H4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(J$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(I4-(Immo_blind!$AI3-I4*Immo_blind!$AN3)>0,I4-(Immo_blind!$AI3-I4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(K$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(J4-(Immo_blind!$AI3-J4*Immo_blind!$AN3)>0,J4-(Immo_blind!$AI3-J4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(L$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(K4-(Immo_blind!$AI3-K4*Immo_blind!$AN3)>0,K4-(Immo_blind!$AI3-K4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(M$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(L4-(Immo_blind!$AI3-L4*Immo_blind!$AN3)>0,L4-(Immo_blind!$AI3-L4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(N$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(M4-(Immo_blind!$AI3-M4*Immo_blind!$AN3)>0,M4-(Immo_blind!$AI3-M4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(O$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(N4-(Immo_blind!$AI3-N4*Immo_blind!$AN3)>0,N4-(Immo_blind!$AI3-N4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(P$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(O4-(Immo_blind!$AI3-O4*Immo_blind!$AN3)>0,O4-(Immo_blind!$AI3-O4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(Q$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(P4-(Immo_blind!$AI3-P4*Immo_blind!$AN3)>0,P4-(Immo_blind!$AI3-P4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(R$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(Q4-(Immo_blind!$AI3-Q4*Immo_blind!$AN3)>0,Q4-(Immo_blind!$AI3-Q4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(S$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(R4-(Immo_blind!$AI3-R4*Immo_blind!$AN3)>0,R4-(Immo_blind!$AI3-R4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(T$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(S4-(Immo_blind!$AI3-S4*Immo_blind!$AN3)>0,S4-(Immo_blind!$AI3-S4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(U$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(T4-(Immo_blind!$AI3-T4*Immo_blind!$AN3)>0,T4-(Immo_blind!$AI3-T4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(V$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(U4-(Immo_blind!$AI3-U4*Immo_blind!$AN3)>0,U4-(Immo_blind!$AI3-U4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(W$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(V4-(Immo_blind!$AI3-V4*Immo_blind!$AN3)>0,V4-(Immo_blind!$AI3-V4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(X$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(W4-(Immo_blind!$AI3-W4*Immo_blind!$AN3)>0,W4-(Immo_blind!$AI3-W4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(Y$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(X4-(Immo_blind!$AI3-X4*Immo_blind!$AN3)>0,X4-(Immo_blind!$AI3-X4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(Z$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(Y4-(Immo_blind!$AI3-Y4*Immo_blind!$AN3)>0,Y4-(Immo_blind!$AI3-Y4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AA$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(Z4-(Immo_blind!$AI3-Z4*Immo_blind!$AN3)>0,Z4-(Immo_blind!$AI3-Z4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AB$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AA4-(Immo_blind!$AI3-AA4*Immo_blind!$AN3)>0,AA4-(Immo_blind!$AI3-AA4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AC$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AB4-(Immo_blind!$AI3-AB4*Immo_blind!$AN3)>0,AB4-(Immo_blind!$AI3-AB4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AD$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AC4-(Immo_blind!$AI3-AC4*Immo_blind!$AN3)>0,AC4-(Immo_blind!$AI3-AC4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AE$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AD4-(Immo_blind!$AI3-AD4*Immo_blind!$AN3)>0,AD4-(Immo_blind!$AI3-AD4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AF$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AE4-(Immo_blind!$AI3-AE4*Immo_blind!$AN3)>0,AE4-(Immo_blind!$AI3-AE4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AG$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AF4-(Immo_blind!$AI3-AF4*Immo_blind!$AN3)>0,AF4-(Immo_blind!$AI3-AF4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AH$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AG4-(Immo_blind!$AI3-AG4*Immo_blind!$AN3)>0,AG4-(Immo_blind!$AI3-AG4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AI$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AH4-(Immo_blind!$AI3-AH4*Immo_blind!$AN3)>0,AH4-(Immo_blind!$AI3-AH4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AI4-(Immo_blind!$AI3-AI4*Immo_blind!$AN3)>0,AI4-(Immo_blind!$AI3-AI4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AK$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AJ4-(Immo_blind!$AI3-AJ4*Immo_blind!$AN3)>0,AJ4-(Immo_blind!$AI3-AJ4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AL$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AK4-(Immo_blind!$AI3-AK4*Immo_blind!$AN3)>0,AK4-(Immo_blind!$AI3-AK4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AM$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AL4-(Immo_blind!$AI3-AL4*Immo_blind!$AN3)>0,AL4-(Immo_blind!$AI3-AL4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AN$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AM4-(Immo_blind!$AI3-AM4*Immo_blind!$AN3)>0,AM4-(Immo_blind!$AI3-AM4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AO$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AN4-(Immo_blind!$AI3-AN4*Immo_blind!$AN3)>0,AN4-(Immo_blind!$AI3-AN4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AP$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AO4-(Immo_blind!$AI3-AO4*Immo_blind!$AN3)>0,AO4-(Immo_blind!$AI3-AO4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AP4-(Immo_blind!$AI3-AP4*Immo_blind!$AN3)>0,AP4-(Immo_blind!$AI3-AP4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AR$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AQ4-(Immo_blind!$AI3-AQ4*Immo_blind!$AN3)>0,AQ4-(Immo_blind!$AI3-AQ4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AS$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AR4-(Immo_blind!$AI3-AR4*Immo_blind!$AN3)>0,AR4-(Immo_blind!$AI3-AR4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AT$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AS4-(Immo_blind!$AI3-AS4*Immo_blind!$AN3)>0,AS4-(Immo_blind!$AI3-AS4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AU$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AT4-(Immo_blind!$AI3-AT4*Immo_blind!$AN3)>0,AT4-(Immo_blind!$AI3-AT4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AV$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AU4-(Immo_blind!$AI3-AU4*Immo_blind!$AN3)>0,AU4-(Immo_blind!$AI3-AU4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AW$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AV4-(Immo_blind!$AI3-AV4*Immo_blind!$AN3)>0,AV4-(Immo_blind!$AI3-AV4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AX$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AW4-(Immo_blind!$AI3-AW4*Immo_blind!$AN3)>0,AW4-(Immo_blind!$AI3-AW4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AY$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AX4-(Immo_blind!$AI3-AX4*Immo_blind!$AN3)>0,AX4-(Immo_blind!$AI3-AX4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AY4-(Immo_blind!$AI3-AY4*Immo_blind!$AN3)>0,AY4-(Immo_blind!$AI3-AY4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BA$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(AZ4-(Immo_blind!$AI3-AZ4*Immo_blind!$AN3)>0,AZ4-(Immo_blind!$AI3-AZ4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BB$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BA4-(Immo_blind!$AI3-BA4*Immo_blind!$AN3)>0,BA4-(Immo_blind!$AI3-BA4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BC$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BB4-(Immo_blind!$AI3-BB4*Immo_blind!$AN3)>0,BB4-(Immo_blind!$AI3-BB4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BD$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BC4-(Immo_blind!$AI3-BC4*Immo_blind!$AN3)>0,BC4-(Immo_blind!$AI3-BC4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BE$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BD4-(Immo_blind!$AI3-BD4*Immo_blind!$AN3)>0,BD4-(Immo_blind!$AI3-BD4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BF$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BE4-(Immo_blind!$AI3-BE4*Immo_blind!$AN3)>0,BE4-(Immo_blind!$AI3-BE4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BG$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BF4-(Immo_blind!$AI3-BF4*Immo_blind!$AN3)>0,BF4-(Immo_blind!$AI3-BF4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BH$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BG4-(Immo_blind!$AI3-BG4*Immo_blind!$AN3)>0,BG4-(Immo_blind!$AI3-BG4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BI$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BH4-(Immo_blind!$AI3-BH4*Immo_blind!$AN3)>0,BH4-(Immo_blind!$AI3-BH4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BI4-(Immo_blind!$AI3-BI4*Immo_blind!$AN3)>0,BI4-(Immo_blind!$AI3-BI4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BK$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BJ4-(Immo_blind!$AI3-BJ4*Immo_blind!$AN3)>0,BJ4-(Immo_blind!$AI3-BJ4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BL$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BK4-(Immo_blind!$AI3-BK4*Immo_blind!$AN3)>0,BK4-(Immo_blind!$AI3-BK4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BM$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BL4-(Immo_blind!$AI3-BL4*Immo_blind!$AN3)>0,BL4-(Immo_blind!$AI3-BL4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BN$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BM4-(Immo_blind!$AI3-BM4*Immo_blind!$AN3)>0,BM4-(Immo_blind!$AI3-BM4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BO$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BN4-(Immo_blind!$AI3-BN4*Immo_blind!$AN3)>0,BN4-(Immo_blind!$AI3-BN4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BP$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BO4-(Immo_blind!$AI3-BO4*Immo_blind!$AN3)>0,BO4-(Immo_blind!$AI3-BO4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BP4-(Immo_blind!$AI3-BP4*Immo_blind!$AN3)>0,BP4-(Immo_blind!$AI3-BP4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BR$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BQ4-(Immo_blind!$AI3-BQ4*Immo_blind!$AN3)>0,BQ4-(Immo_blind!$AI3-BQ4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BS$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BR4-(Immo_blind!$AI3-BR4*Immo_blind!$AN3)>0,BR4-(Immo_blind!$AI3-BR4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BT$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BS4-(Immo_blind!$AI3-BS4*Immo_blind!$AN3)>0,BS4-(Immo_blind!$AI3-BS4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BU$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BT4-(Immo_blind!$AI3-BT4*Immo_blind!$AN3)>0,BT4-(Immo_blind!$AI3-BT4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BV$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BU4-(Immo_blind!$AI3-BU4*Immo_blind!$AN3)>0,BU4-(Immo_blind!$AI3-BU4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BW$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BV4-(Immo_blind!$AI3-BV4*Immo_blind!$AN3)>0,BV4-(Immo_blind!$AI3-BV4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BX$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BW4-(Immo_blind!$AI3-BW4*Immo_blind!$AN3)>0,BW4-(Immo_blind!$AI3-BW4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BY$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BX4-(Immo_blind!$AI3-BX4*Immo_blind!$AN3)>0,BX4-(Immo_blind!$AI3-BX4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BY4-(Immo_blind!$AI3-BY4*Immo_blind!$AN3)>0,BY4-(Immo_blind!$AI3-BY4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CA$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(BZ4-(Immo_blind!$AI3-BZ4*Immo_blind!$AN3)>0,BZ4-(Immo_blind!$AI3-BZ4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CB$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(CA4-(Immo_blind!$AI3-CA4*Immo_blind!$AN3)>0,CA4-(Immo_blind!$AI3-CA4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CC$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(CB4-(Immo_blind!$AI3-CB4*Immo_blind!$AN3)>0,CB4-(Immo_blind!$AI3-CB4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CD$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(CC4-(Immo_blind!$AI3-CC4*Immo_blind!$AN3)>0,CC4-(Immo_blind!$AI3-CC4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CE$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(CD4-(Immo_blind!$AI3-CD4*Immo_blind!$AN3)>0,CD4-(Immo_blind!$AI3-CD4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CF$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(CE4-(Immo_blind!$AI3-CE4*Immo_blind!$AN3)>0,CE4-(Immo_blind!$AI3-CE4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CG$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(CF4-(Immo_blind!$AI3-CF4*Immo_blind!$AN3)>0,CF4-(Immo_blind!$AI3-CF4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CH$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(CG4-(Immo_blind!$AI3-CG4*Immo_blind!$AN3)>0,CG4-(Immo_blind!$AI3-CG4*Immo_blind!$AN3),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CI$3=MATCH($F4,Immo_blind!$A$3:$A$93,0),Immo_blind!$AA3,\nIF(CH4-(Immo_blind!$AI3-CH4*Immo_blind!$AN3)>0,CH4-(Immo_blind!$AI3-CH4*Immo_blind!$AN3),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2020},{"$f":"IFERROR(IF(CL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nG4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nH4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nI4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nJ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nK4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nL4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nM4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nN4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nO4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nP4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nQ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nR4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nS4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nT4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nU4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nV4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nW4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nX4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nY4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nZ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAA4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAB4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAC4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAD4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAE4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAF4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAG4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAH4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAI4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAJ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAK4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAL4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAM4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAN4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAO4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAP4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAQ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAR4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAS4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAT4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAU4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAV4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAW4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAX4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAY4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nAZ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBA4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBB4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBC4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBD4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBE4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBF4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBG4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBH4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBI4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBJ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBK4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBL4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBM4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBN4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBO4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBP4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBQ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBR4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBS4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBT4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBU4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBV4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBW4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBX4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBY4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nBZ4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCA4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCB4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCC4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCD4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCE4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCF4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCG4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCH4*Immo_blind!$AN3),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nCI4*Immo_blind!$AN3),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2020},{"$f":"IFERROR(IF(FQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(G4<>0,Immo_blind!$AI3-Immo_dev!CL4,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(H4<>0,Immo_blind!$AI3-Immo_dev!CM4,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(I4<>0,Immo_blind!$AI3-Immo_dev!CN4,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(J4<>0,Immo_blind!$AI3-Immo_dev!CO4,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(K4<>0,Immo_blind!$AI3-Immo_dev!CP4,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(L4<>0,Immo_blind!$AI3-Immo_dev!CQ4,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(M4<>0,Immo_blind!$AI3-Immo_dev!CR4,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(N4<>0,Immo_blind!$AI3-Immo_dev!CS4,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(O4<>0,Immo_blind!$AI3-Immo_dev!CT4,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(P4<>0,Immo_blind!$AI3-Immo_dev!CU4,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(Q4<>0,Immo_blind!$AI3-Immo_dev!CV4,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(R4<>0,Immo_blind!$AI3-Immo_dev!CW4,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(S4<>0,Immo_blind!$AI3-Immo_dev!CX4,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(T4<>0,Immo_blind!$AI3-Immo_dev!CY4,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(U4<>0,Immo_blind!$AI3-Immo_dev!CZ4,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(V4<>0,Immo_blind!$AI3-Immo_dev!DA4,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(W4<>0,Immo_blind!$AI3-Immo_dev!DB4,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(X4<>0,Immo_blind!$AI3-Immo_dev!DC4,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(Y4<>0,Immo_blind!$AI3-Immo_dev!DD4,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(Z4<>0,Immo_blind!$AI3-Immo_dev!DE4,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AA4<>0,Immo_blind!$AI3-Immo_dev!DF4,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AB4<>0,Immo_blind!$AI3-Immo_dev!DG4,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AC4<>0,Immo_blind!$AI3-Immo_dev!DH4,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AD4<>0,Immo_blind!$AI3-Immo_dev!DI4,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AE4<>0,Immo_blind!$AI3-Immo_dev!DJ4,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AF4<>0,Immo_blind!$AI3-Immo_dev!DK4,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AG4<>0,Immo_blind!$AI3-Immo_dev!DL4,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AH4<>0,Immo_blind!$AI3-Immo_dev!DM4,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AI4<>0,Immo_blind!$AI3-Immo_dev!DN4,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ4<>0,Immo_blind!$AI3-Immo_dev!DO4,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AK4<>0,Immo_blind!$AI3-Immo_dev!DP4,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AL4<>0,Immo_blind!$AI3-Immo_dev!DQ4,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AM4<>0,Immo_blind!$AI3-Immo_dev!DR4,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AN4<>0,Immo_blind!$AI3-Immo_dev!DS4,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AO4<>0,Immo_blind!$AI3-Immo_dev!DT4,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AP4<>0,Immo_blind!$AI3-Immo_dev!DU4,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ4<>0,Immo_blind!$AI3-Immo_dev!DV4,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AR4<>0,Immo_blind!$AI3-Immo_dev!DW4,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AS4<>0,Immo_blind!$AI3-Immo_dev!DX4,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AT4<>0,Immo_blind!$AI3-Immo_dev!DY4,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AU4<>0,Immo_blind!$AI3-Immo_dev!DZ4,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AV4<>0,Immo_blind!$AI3-Immo_dev!EA4,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AW4<>0,Immo_blind!$AI3-Immo_dev!EB4,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AX4<>0,Immo_blind!$AI3-Immo_dev!EC4,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AY4<>0,Immo_blind!$AI3-Immo_dev!ED4,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ4<>0,Immo_blind!$AI3-Immo_dev!EE4,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BA4<>0,Immo_blind!$AI3-Immo_dev!EF4,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BB4<>0,Immo_blind!$AI3-Immo_dev!EG4,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BC4<>0,Immo_blind!$AI3-Immo_dev!EH4,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BD4<>0,Immo_blind!$AI3-Immo_dev!EI4,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BE4<>0,Immo_blind!$AI3-Immo_dev!EJ4,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BF4<>0,Immo_blind!$AI3-Immo_dev!EK4,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BG4<>0,Immo_blind!$AI3-Immo_dev!EL4,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BH4<>0,Immo_blind!$AI3-Immo_dev!EM4,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BI4<>0,Immo_blind!$AI3-Immo_dev!EN4,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ4<>0,Immo_blind!$AI3-Immo_dev!EO4,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BK4<>0,Immo_blind!$AI3-Immo_dev!EP4,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BL4<>0,Immo_blind!$AI3-Immo_dev!EQ4,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BM4<>0,Immo_blind!$AI3-Immo_dev!ER4,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BN4<>0,Immo_blind!$AI3-Immo_dev!ES4,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BO4<>0,Immo_blind!$AI3-Immo_dev!ET4,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BP4<>0,Immo_blind!$AI3-Immo_dev!EU4,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ4<>0,Immo_blind!$AI3-Immo_dev!EV4,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BR4<>0,Immo_blind!$AI3-Immo_dev!EW4,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BS4<>0,Immo_blind!$AI3-Immo_dev!EX4,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BT4<>0,Immo_blind!$AI3-Immo_dev!EY4,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BU4<>0,Immo_blind!$AI3-Immo_dev!EZ4,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BV4<>0,Immo_blind!$AI3-Immo_dev!FA4,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BW4<>0,Immo_blind!$AI3-Immo_dev!FB4,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BX4<>0,Immo_blind!$AI3-Immo_dev!FC4,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BY4<>0,Immo_blind!$AI3-Immo_dev!FD4,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ4<>0,Immo_blind!$AI3-Immo_dev!FE4,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CA4<>0,Immo_blind!$AI3-Immo_dev!FF4,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CB4<>0,Immo_blind!$AI3-Immo_dev!FG4,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CC4<>0,Immo_blind!$AI3-Immo_dev!FH4,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CD4<>0,Immo_blind!$AI3-Immo_dev!FI4,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CE4<>0,Immo_blind!$AI3-Immo_dev!FJ4,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CF4<>0,Immo_blind!$AI3-Immo_dev!FK4,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CG4<>0,Immo_blind!$AI3-Immo_dev!FL4,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CH4<>0,Immo_blind!$AI3-Immo_dev!FM4,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F4,Immo_blind!$A$3:$A$93,0),0,\nIF(CI4<>0,Immo_blind!$AI3-Immo_dev!FN4,0)),0)","v":0}]
[{"$f":"A4+1","v":2021},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2021},{"$f":"IFERROR(IF(G$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(F5-(Immo_blind!$AI4-F5*Immo_blind!$AN4)>0,F5-(Immo_blind!$AI4-F5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(G5-(Immo_blind!$AI4-G5*Immo_blind!$AN4)>0,G5-(Immo_blind!$AI4-G5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(H5-(Immo_blind!$AI4-H5*Immo_blind!$AN4)>0,H5-(Immo_blind!$AI4-H5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(I5-(Immo_blind!$AI4-I5*Immo_blind!$AN4)>0,I5-(Immo_blind!$AI4-I5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(J5-(Immo_blind!$AI4-J5*Immo_blind!$AN4)>0,J5-(Immo_blind!$AI4-J5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(K5-(Immo_blind!$AI4-K5*Immo_blind!$AN4)>0,K5-(Immo_blind!$AI4-K5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(L5-(Immo_blind!$AI4-L5*Immo_blind!$AN4)>0,L5-(Immo_blind!$AI4-L5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(M5-(Immo_blind!$AI4-M5*Immo_blind!$AN4)>0,M5-(Immo_blind!$AI4-M5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(N5-(Immo_blind!$AI4-N5*Immo_blind!$AN4)>0,N5-(Immo_blind!$AI4-N5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(O5-(Immo_blind!$AI4-O5*Immo_blind!$AN4)>0,O5-(Immo_blind!$AI4-O5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(P5-(Immo_blind!$AI4-P5*Immo_blind!$AN4)>0,P5-(Immo_blind!$AI4-P5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(Q5-(Immo_blind!$AI4-Q5*Immo_blind!$AN4)>0,Q5-(Immo_blind!$AI4-Q5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(R5-(Immo_blind!$AI4-R5*Immo_blind!$AN4)>0,R5-(Immo_blind!$AI4-R5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(S5-(Immo_blind!$AI4-S5*Immo_blind!$AN4)>0,S5-(Immo_blind!$AI4-S5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(T5-(Immo_blind!$AI4-T5*Immo_blind!$AN4)>0,T5-(Immo_blind!$AI4-T5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(U5-(Immo_blind!$AI4-U5*Immo_blind!$AN4)>0,U5-(Immo_blind!$AI4-U5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(V5-(Immo_blind!$AI4-V5*Immo_blind!$AN4)>0,V5-(Immo_blind!$AI4-V5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(W5-(Immo_blind!$AI4-W5*Immo_blind!$AN4)>0,W5-(Immo_blind!$AI4-W5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(X5-(Immo_blind!$AI4-X5*Immo_blind!$AN4)>0,X5-(Immo_blind!$AI4-X5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(Y5-(Immo_blind!$AI4-Y5*Immo_blind!$AN4)>0,Y5-(Immo_blind!$AI4-Y5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(Z5-(Immo_blind!$AI4-Z5*Immo_blind!$AN4)>0,Z5-(Immo_blind!$AI4-Z5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AA5-(Immo_blind!$AI4-AA5*Immo_blind!$AN4)>0,AA5-(Immo_blind!$AI4-AA5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AB5-(Immo_blind!$AI4-AB5*Immo_blind!$AN4)>0,AB5-(Immo_blind!$AI4-AB5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AC5-(Immo_blind!$AI4-AC5*Immo_blind!$AN4)>0,AC5-(Immo_blind!$AI4-AC5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AD5-(Immo_blind!$AI4-AD5*Immo_blind!$AN4)>0,AD5-(Immo_blind!$AI4-AD5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AE5-(Immo_blind!$AI4-AE5*Immo_blind!$AN4)>0,AE5-(Immo_blind!$AI4-AE5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AF5-(Immo_blind!$AI4-AF5*Immo_blind!$AN4)>0,AF5-(Immo_blind!$AI4-AF5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AG5-(Immo_blind!$AI4-AG5*Immo_blind!$AN4)>0,AG5-(Immo_blind!$AI4-AG5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AH5-(Immo_blind!$AI4-AH5*Immo_blind!$AN4)>0,AH5-(Immo_blind!$AI4-AH5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AI5-(Immo_blind!$AI4-AI5*Immo_blind!$AN4)>0,AI5-(Immo_blind!$AI4-AI5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AJ5-(Immo_blind!$AI4-AJ5*Immo_blind!$AN4)>0,AJ5-(Immo_blind!$AI4-AJ5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AK5-(Immo_blind!$AI4-AK5*Immo_blind!$AN4)>0,AK5-(Immo_blind!$AI4-AK5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AL5-(Immo_blind!$AI4-AL5*Immo_blind!$AN4)>0,AL5-(Immo_blind!$AI4-AL5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AM5-(Immo_blind!$AI4-AM5*Immo_blind!$AN4)>0,AM5-(Immo_blind!$AI4-AM5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AN5-(Immo_blind!$AI4-AN5*Immo_blind!$AN4)>0,AN5-(Immo_blind!$AI4-AN5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AO5-(Immo_blind!$AI4-AO5*Immo_blind!$AN4)>0,AO5-(Immo_blind!$AI4-AO5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AP5-(Immo_blind!$AI4-AP5*Immo_blind!$AN4)>0,AP5-(Immo_blind!$AI4-AP5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AQ5-(Immo_blind!$AI4-AQ5*Immo_blind!$AN4)>0,AQ5-(Immo_blind!$AI4-AQ5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AR5-(Immo_blind!$AI4-AR5*Immo_blind!$AN4)>0,AR5-(Immo_blind!$AI4-AR5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AS5-(Immo_blind!$AI4-AS5*Immo_blind!$AN4)>0,AS5-(Immo_blind!$AI4-AS5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AT5-(Immo_blind!$AI4-AT5*Immo_blind!$AN4)>0,AT5-(Immo_blind!$AI4-AT5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AU5-(Immo_blind!$AI4-AU5*Immo_blind!$AN4)>0,AU5-(Immo_blind!$AI4-AU5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AV5-(Immo_blind!$AI4-AV5*Immo_blind!$AN4)>0,AV5-(Immo_blind!$AI4-AV5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AW5-(Immo_blind!$AI4-AW5*Immo_blind!$AN4)>0,AW5-(Immo_blind!$AI4-AW5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AX5-(Immo_blind!$AI4-AX5*Immo_blind!$AN4)>0,AX5-(Immo_blind!$AI4-AX5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AY5-(Immo_blind!$AI4-AY5*Immo_blind!$AN4)>0,AY5-(Immo_blind!$AI4-AY5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(AZ5-(Immo_blind!$AI4-AZ5*Immo_blind!$AN4)>0,AZ5-(Immo_blind!$AI4-AZ5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BA5-(Immo_blind!$AI4-BA5*Immo_blind!$AN4)>0,BA5-(Immo_blind!$AI4-BA5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BB5-(Immo_blind!$AI4-BB5*Immo_blind!$AN4)>0,BB5-(Immo_blind!$AI4-BB5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BC5-(Immo_blind!$AI4-BC5*Immo_blind!$AN4)>0,BC5-(Immo_blind!$AI4-BC5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BD5-(Immo_blind!$AI4-BD5*Immo_blind!$AN4)>0,BD5-(Immo_blind!$AI4-BD5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BE5-(Immo_blind!$AI4-BE5*Immo_blind!$AN4)>0,BE5-(Immo_blind!$AI4-BE5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BF5-(Immo_blind!$AI4-BF5*Immo_blind!$AN4)>0,BF5-(Immo_blind!$AI4-BF5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BG5-(Immo_blind!$AI4-BG5*Immo_blind!$AN4)>0,BG5-(Immo_blind!$AI4-BG5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BH5-(Immo_blind!$AI4-BH5*Immo_blind!$AN4)>0,BH5-(Immo_blind!$AI4-BH5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BI5-(Immo_blind!$AI4-BI5*Immo_blind!$AN4)>0,BI5-(Immo_blind!$AI4-BI5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BJ5-(Immo_blind!$AI4-BJ5*Immo_blind!$AN4)>0,BJ5-(Immo_blind!$AI4-BJ5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BK5-(Immo_blind!$AI4-BK5*Immo_blind!$AN4)>0,BK5-(Immo_blind!$AI4-BK5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BL5-(Immo_blind!$AI4-BL5*Immo_blind!$AN4)>0,BL5-(Immo_blind!$AI4-BL5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BM5-(Immo_blind!$AI4-BM5*Immo_blind!$AN4)>0,BM5-(Immo_blind!$AI4-BM5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BN5-(Immo_blind!$AI4-BN5*Immo_blind!$AN4)>0,BN5-(Immo_blind!$AI4-BN5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BO5-(Immo_blind!$AI4-BO5*Immo_blind!$AN4)>0,BO5-(Immo_blind!$AI4-BO5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BP5-(Immo_blind!$AI4-BP5*Immo_blind!$AN4)>0,BP5-(Immo_blind!$AI4-BP5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BQ5-(Immo_blind!$AI4-BQ5*Immo_blind!$AN4)>0,BQ5-(Immo_blind!$AI4-BQ5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BR5-(Immo_blind!$AI4-BR5*Immo_blind!$AN4)>0,BR5-(Immo_blind!$AI4-BR5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BS5-(Immo_blind!$AI4-BS5*Immo_blind!$AN4)>0,BS5-(Immo_blind!$AI4-BS5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BT5-(Immo_blind!$AI4-BT5*Immo_blind!$AN4)>0,BT5-(Immo_blind!$AI4-BT5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BU5-(Immo_blind!$AI4-BU5*Immo_blind!$AN4)>0,BU5-(Immo_blind!$AI4-BU5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BV5-(Immo_blind!$AI4-BV5*Immo_blind!$AN4)>0,BV5-(Immo_blind!$AI4-BV5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BW5-(Immo_blind!$AI4-BW5*Immo_blind!$AN4)>0,BW5-(Immo_blind!$AI4-BW5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BX5-(Immo_blind!$AI4-BX5*Immo_blind!$AN4)>0,BX5-(Immo_blind!$AI4-BX5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BY5-(Immo_blind!$AI4-BY5*Immo_blind!$AN4)>0,BY5-(Immo_blind!$AI4-BY5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(BZ5-(Immo_blind!$AI4-BZ5*Immo_blind!$AN4)>0,BZ5-(Immo_blind!$AI4-BZ5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(CA5-(Immo_blind!$AI4-CA5*Immo_blind!$AN4)>0,CA5-(Immo_blind!$AI4-CA5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(CB5-(Immo_blind!$AI4-CB5*Immo_blind!$AN4)>0,CB5-(Immo_blind!$AI4-CB5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(CC5-(Immo_blind!$AI4-CC5*Immo_blind!$AN4)>0,CC5-(Immo_blind!$AI4-CC5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(CD5-(Immo_blind!$AI4-CD5*Immo_blind!$AN4)>0,CD5-(Immo_blind!$AI4-CD5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(CE5-(Immo_blind!$AI4-CE5*Immo_blind!$AN4)>0,CE5-(Immo_blind!$AI4-CE5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(CF5-(Immo_blind!$AI4-CF5*Immo_blind!$AN4)>0,CF5-(Immo_blind!$AI4-CF5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(CG5-(Immo_blind!$AI4-CG5*Immo_blind!$AN4)>0,CG5-(Immo_blind!$AI4-CG5*Immo_blind!$AN4),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F5,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F5,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA4,\nIF(CH5-(Immo_blind!$AI4-CH5*Immo_blind!$AN4)>0,CH5-(Immo_blind!$AI4-CH5*Immo_blind!$AN4),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2021},{"$f":"IFERROR(IF(CL$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nG5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nH5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nI5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nJ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nK5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nL5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nM5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nN5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nO5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nP5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nQ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nR5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nS5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nT5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nU5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nV5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nW5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nX5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nY5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nZ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAA5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAB5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAC5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAD5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAE5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAF5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAG5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAH5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAI5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAJ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAK5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAL5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAM5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAN5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAO5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAP5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAQ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAR5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAS5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAT5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAU5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAV5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAW5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAX5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAY5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nAZ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBA5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBB5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBC5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBD5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBE5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBF5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBG5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBH5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBI5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBJ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBK5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBL5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBM5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBN5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBO5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBP5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBQ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBR5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBS5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBT5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBU5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBV5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBW5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBX5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBY5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nBZ5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCA5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCB5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCC5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCD5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCE5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCF5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCG5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCH5*Immo_blind!$AN4),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nCI5*Immo_blind!$AN4),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2021},{"$f":"IFERROR(IF(FQ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(G5<>0,Immo_blind!$AI4-Immo_dev!CL5,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(H5<>0,Immo_blind!$AI4-Immo_dev!CM5,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(I5<>0,Immo_blind!$AI4-Immo_dev!CN5,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(J5<>0,Immo_blind!$AI4-Immo_dev!CO5,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(K5<>0,Immo_blind!$AI4-Immo_dev!CP5,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(L5<>0,Immo_blind!$AI4-Immo_dev!CQ5,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(M5<>0,Immo_blind!$AI4-Immo_dev!CR5,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(N5<>0,Immo_blind!$AI4-Immo_dev!CS5,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(O5<>0,Immo_blind!$AI4-Immo_dev!CT5,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(P5<>0,Immo_blind!$AI4-Immo_dev!CU5,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(Q5<>0,Immo_blind!$AI4-Immo_dev!CV5,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(R5<>0,Immo_blind!$AI4-Immo_dev!CW5,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(S5<>0,Immo_blind!$AI4-Immo_dev!CX5,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(T5<>0,Immo_blind!$AI4-Immo_dev!CY5,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(U5<>0,Immo_blind!$AI4-Immo_dev!CZ5,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(V5<>0,Immo_blind!$AI4-Immo_dev!DA5,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(W5<>0,Immo_blind!$AI4-Immo_dev!DB5,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(X5<>0,Immo_blind!$AI4-Immo_dev!DC5,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(Y5<>0,Immo_blind!$AI4-Immo_dev!DD5,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(Z5<>0,Immo_blind!$AI4-Immo_dev!DE5,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AA5<>0,Immo_blind!$AI4-Immo_dev!DF5,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AB5<>0,Immo_blind!$AI4-Immo_dev!DG5,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AC5<>0,Immo_blind!$AI4-Immo_dev!DH5,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AD5<>0,Immo_blind!$AI4-Immo_dev!DI5,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AE5<>0,Immo_blind!$AI4-Immo_dev!DJ5,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AF5<>0,Immo_blind!$AI4-Immo_dev!DK5,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AG5<>0,Immo_blind!$AI4-Immo_dev!DL5,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AH5<>0,Immo_blind!$AI4-Immo_dev!DM5,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AI5<>0,Immo_blind!$AI4-Immo_dev!DN5,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ5<>0,Immo_blind!$AI4-Immo_dev!DO5,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AK5<>0,Immo_blind!$AI4-Immo_dev!DP5,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AL5<>0,Immo_blind!$AI4-Immo_dev!DQ5,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AM5<>0,Immo_blind!$AI4-Immo_dev!DR5,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AN5<>0,Immo_blind!$AI4-Immo_dev!DS5,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AO5<>0,Immo_blind!$AI4-Immo_dev!DT5,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AP5<>0,Immo_blind!$AI4-Immo_dev!DU5,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ5<>0,Immo_blind!$AI4-Immo_dev!DV5,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AR5<>0,Immo_blind!$AI4-Immo_dev!DW5,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AS5<>0,Immo_blind!$AI4-Immo_dev!DX5,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AT5<>0,Immo_blind!$AI4-Immo_dev!DY5,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AU5<>0,Immo_blind!$AI4-Immo_dev!DZ5,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AV5<>0,Immo_blind!$AI4-Immo_dev!EA5,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AW5<>0,Immo_blind!$AI4-Immo_dev!EB5,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AX5<>0,Immo_blind!$AI4-Immo_dev!EC5,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AY5<>0,Immo_blind!$AI4-Immo_dev!ED5,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ5<>0,Immo_blind!$AI4-Immo_dev!EE5,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BA5<>0,Immo_blind!$AI4-Immo_dev!EF5,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BB5<>0,Immo_blind!$AI4-Immo_dev!EG5,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BC5<>0,Immo_blind!$AI4-Immo_dev!EH5,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BD5<>0,Immo_blind!$AI4-Immo_dev!EI5,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BE5<>0,Immo_blind!$AI4-Immo_dev!EJ5,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BF5<>0,Immo_blind!$AI4-Immo_dev!EK5,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BG5<>0,Immo_blind!$AI4-Immo_dev!EL5,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BH5<>0,Immo_blind!$AI4-Immo_dev!EM5,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BI5<>0,Immo_blind!$AI4-Immo_dev!EN5,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ5<>0,Immo_blind!$AI4-Immo_dev!EO5,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BK5<>0,Immo_blind!$AI4-Immo_dev!EP5,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BL5<>0,Immo_blind!$AI4-Immo_dev!EQ5,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BM5<>0,Immo_blind!$AI4-Immo_dev!ER5,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BN5<>0,Immo_blind!$AI4-Immo_dev!ES5,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BO5<>0,Immo_blind!$AI4-Immo_dev!ET5,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BP5<>0,Immo_blind!$AI4-Immo_dev!EU5,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ5<>0,Immo_blind!$AI4-Immo_dev!EV5,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BR5<>0,Immo_blind!$AI4-Immo_dev!EW5,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BS5<>0,Immo_blind!$AI4-Immo_dev!EX5,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BT5<>0,Immo_blind!$AI4-Immo_dev!EY5,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BU5<>0,Immo_blind!$AI4-Immo_dev!EZ5,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BV5<>0,Immo_blind!$AI4-Immo_dev!FA5,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BW5<>0,Immo_blind!$AI4-Immo_dev!FB5,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BX5<>0,Immo_blind!$AI4-Immo_dev!FC5,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BY5<>0,Immo_blind!$AI4-Immo_dev!FD5,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ5<>0,Immo_blind!$AI4-Immo_dev!FE5,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CA5<>0,Immo_blind!$AI4-Immo_dev!FF5,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CB5<>0,Immo_blind!$AI4-Immo_dev!FG5,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CC5<>0,Immo_blind!$AI4-Immo_dev!FH5,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CD5<>0,Immo_blind!$AI4-Immo_dev!FI5,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CE5<>0,Immo_blind!$AI4-Immo_dev!FJ5,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CF5<>0,Immo_blind!$AI4-Immo_dev!FK5,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CG5<>0,Immo_blind!$AI4-Immo_dev!FL5,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CH5<>0,Immo_blind!$AI4-Immo_dev!FM5,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F5,Immo_blind!$A$3:$A$93,0),0,\nIF(CI5<>0,Immo_blind!$AI4-Immo_dev!FN5,0)),0)","v":0}]
[{"$f":"A5+1","v":2022},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2022},{"$f":"IFERROR(IF(G$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(F6-(Immo_blind!$AI5-F6*Immo_blind!$AN5)>0,F6-(Immo_blind!$AI5-F6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(G6-(Immo_blind!$AI5-G6*Immo_blind!$AN5)>0,G6-(Immo_blind!$AI5-G6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(H6-(Immo_blind!$AI5-H6*Immo_blind!$AN5)>0,H6-(Immo_blind!$AI5-H6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(I6-(Immo_blind!$AI5-I6*Immo_blind!$AN5)>0,I6-(Immo_blind!$AI5-I6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(J6-(Immo_blind!$AI5-J6*Immo_blind!$AN5)>0,J6-(Immo_blind!$AI5-J6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(K6-(Immo_blind!$AI5-K6*Immo_blind!$AN5)>0,K6-(Immo_blind!$AI5-K6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(L6-(Immo_blind!$AI5-L6*Immo_blind!$AN5)>0,L6-(Immo_blind!$AI5-L6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(M6-(Immo_blind!$AI5-M6*Immo_blind!$AN5)>0,M6-(Immo_blind!$AI5-M6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(N6-(Immo_blind!$AI5-N6*Immo_blind!$AN5)>0,N6-(Immo_blind!$AI5-N6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(O6-(Immo_blind!$AI5-O6*Immo_blind!$AN5)>0,O6-(Immo_blind!$AI5-O6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(P6-(Immo_blind!$AI5-P6*Immo_blind!$AN5)>0,P6-(Immo_blind!$AI5-P6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(Q6-(Immo_blind!$AI5-Q6*Immo_blind!$AN5)>0,Q6-(Immo_blind!$AI5-Q6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(R6-(Immo_blind!$AI5-R6*Immo_blind!$AN5)>0,R6-(Immo_blind!$AI5-R6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(S6-(Immo_blind!$AI5-S6*Immo_blind!$AN5)>0,S6-(Immo_blind!$AI5-S6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(T6-(Immo_blind!$AI5-T6*Immo_blind!$AN5)>0,T6-(Immo_blind!$AI5-T6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(U6-(Immo_blind!$AI5-U6*Immo_blind!$AN5)>0,U6-(Immo_blind!$AI5-U6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(V6-(Immo_blind!$AI5-V6*Immo_blind!$AN5)>0,V6-(Immo_blind!$AI5-V6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(W6-(Immo_blind!$AI5-W6*Immo_blind!$AN5)>0,W6-(Immo_blind!$AI5-W6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(X6-(Immo_blind!$AI5-X6*Immo_blind!$AN5)>0,X6-(Immo_blind!$AI5-X6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(Y6-(Immo_blind!$AI5-Y6*Immo_blind!$AN5)>0,Y6-(Immo_blind!$AI5-Y6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(Z6-(Immo_blind!$AI5-Z6*Immo_blind!$AN5)>0,Z6-(Immo_blind!$AI5-Z6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AA6-(Immo_blind!$AI5-AA6*Immo_blind!$AN5)>0,AA6-(Immo_blind!$AI5-AA6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AB6-(Immo_blind!$AI5-AB6*Immo_blind!$AN5)>0,AB6-(Immo_blind!$AI5-AB6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AC6-(Immo_blind!$AI5-AC6*Immo_blind!$AN5)>0,AC6-(Immo_blind!$AI5-AC6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AD6-(Immo_blind!$AI5-AD6*Immo_blind!$AN5)>0,AD6-(Immo_blind!$AI5-AD6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AE6-(Immo_blind!$AI5-AE6*Immo_blind!$AN5)>0,AE6-(Immo_blind!$AI5-AE6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AF6-(Immo_blind!$AI5-AF6*Immo_blind!$AN5)>0,AF6-(Immo_blind!$AI5-AF6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AG6-(Immo_blind!$AI5-AG6*Immo_blind!$AN5)>0,AG6-(Immo_blind!$AI5-AG6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AH6-(Immo_blind!$AI5-AH6*Immo_blind!$AN5)>0,AH6-(Immo_blind!$AI5-AH6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AI6-(Immo_blind!$AI5-AI6*Immo_blind!$AN5)>0,AI6-(Immo_blind!$AI5-AI6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AJ6-(Immo_blind!$AI5-AJ6*Immo_blind!$AN5)>0,AJ6-(Immo_blind!$AI5-AJ6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AK6-(Immo_blind!$AI5-AK6*Immo_blind!$AN5)>0,AK6-(Immo_blind!$AI5-AK6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AL6-(Immo_blind!$AI5-AL6*Immo_blind!$AN5)>0,AL6-(Immo_blind!$AI5-AL6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AM6-(Immo_blind!$AI5-AM6*Immo_blind!$AN5)>0,AM6-(Immo_blind!$AI5-AM6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AN6-(Immo_blind!$AI5-AN6*Immo_blind!$AN5)>0,AN6-(Immo_blind!$AI5-AN6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AO6-(Immo_blind!$AI5-AO6*Immo_blind!$AN5)>0,AO6-(Immo_blind!$AI5-AO6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AP6-(Immo_blind!$AI5-AP6*Immo_blind!$AN5)>0,AP6-(Immo_blind!$AI5-AP6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AQ6-(Immo_blind!$AI5-AQ6*Immo_blind!$AN5)>0,AQ6-(Immo_blind!$AI5-AQ6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AR6-(Immo_blind!$AI5-AR6*Immo_blind!$AN5)>0,AR6-(Immo_blind!$AI5-AR6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AS6-(Immo_blind!$AI5-AS6*Immo_blind!$AN5)>0,AS6-(Immo_blind!$AI5-AS6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AT6-(Immo_blind!$AI5-AT6*Immo_blind!$AN5)>0,AT6-(Immo_blind!$AI5-AT6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AU6-(Immo_blind!$AI5-AU6*Immo_blind!$AN5)>0,AU6-(Immo_blind!$AI5-AU6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AV6-(Immo_blind!$AI5-AV6*Immo_blind!$AN5)>0,AV6-(Immo_blind!$AI5-AV6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AW6-(Immo_blind!$AI5-AW6*Immo_blind!$AN5)>0,AW6-(Immo_blind!$AI5-AW6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AX6-(Immo_blind!$AI5-AX6*Immo_blind!$AN5)>0,AX6-(Immo_blind!$AI5-AX6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AY6-(Immo_blind!$AI5-AY6*Immo_blind!$AN5)>0,AY6-(Immo_blind!$AI5-AY6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(AZ6-(Immo_blind!$AI5-AZ6*Immo_blind!$AN5)>0,AZ6-(Immo_blind!$AI5-AZ6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BA6-(Immo_blind!$AI5-BA6*Immo_blind!$AN5)>0,BA6-(Immo_blind!$AI5-BA6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BB6-(Immo_blind!$AI5-BB6*Immo_blind!$AN5)>0,BB6-(Immo_blind!$AI5-BB6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BC6-(Immo_blind!$AI5-BC6*Immo_blind!$AN5)>0,BC6-(Immo_blind!$AI5-BC6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BD6-(Immo_blind!$AI5-BD6*Immo_blind!$AN5)>0,BD6-(Immo_blind!$AI5-BD6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BE6-(Immo_blind!$AI5-BE6*Immo_blind!$AN5)>0,BE6-(Immo_blind!$AI5-BE6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BF6-(Immo_blind!$AI5-BF6*Immo_blind!$AN5)>0,BF6-(Immo_blind!$AI5-BF6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BG6-(Immo_blind!$AI5-BG6*Immo_blind!$AN5)>0,BG6-(Immo_blind!$AI5-BG6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BH6-(Immo_blind!$AI5-BH6*Immo_blind!$AN5)>0,BH6-(Immo_blind!$AI5-BH6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BI6-(Immo_blind!$AI5-BI6*Immo_blind!$AN5)>0,BI6-(Immo_blind!$AI5-BI6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BJ6-(Immo_blind!$AI5-BJ6*Immo_blind!$AN5)>0,BJ6-(Immo_blind!$AI5-BJ6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BK6-(Immo_blind!$AI5-BK6*Immo_blind!$AN5)>0,BK6-(Immo_blind!$AI5-BK6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BL6-(Immo_blind!$AI5-BL6*Immo_blind!$AN5)>0,BL6-(Immo_blind!$AI5-BL6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BM6-(Immo_blind!$AI5-BM6*Immo_blind!$AN5)>0,BM6-(Immo_blind!$AI5-BM6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BN6-(Immo_blind!$AI5-BN6*Immo_blind!$AN5)>0,BN6-(Immo_blind!$AI5-BN6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BO6-(Immo_blind!$AI5-BO6*Immo_blind!$AN5)>0,BO6-(Immo_blind!$AI5-BO6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BP6-(Immo_blind!$AI5-BP6*Immo_blind!$AN5)>0,BP6-(Immo_blind!$AI5-BP6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BQ6-(Immo_blind!$AI5-BQ6*Immo_blind!$AN5)>0,BQ6-(Immo_blind!$AI5-BQ6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BR6-(Immo_blind!$AI5-BR6*Immo_blind!$AN5)>0,BR6-(Immo_blind!$AI5-BR6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BS6-(Immo_blind!$AI5-BS6*Immo_blind!$AN5)>0,BS6-(Immo_blind!$AI5-BS6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BT6-(Immo_blind!$AI5-BT6*Immo_blind!$AN5)>0,BT6-(Immo_blind!$AI5-BT6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BU6-(Immo_blind!$AI5-BU6*Immo_blind!$AN5)>0,BU6-(Immo_blind!$AI5-BU6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BV6-(Immo_blind!$AI5-BV6*Immo_blind!$AN5)>0,BV6-(Immo_blind!$AI5-BV6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BW6-(Immo_blind!$AI5-BW6*Immo_blind!$AN5)>0,BW6-(Immo_blind!$AI5-BW6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BX6-(Immo_blind!$AI5-BX6*Immo_blind!$AN5)>0,BX6-(Immo_blind!$AI5-BX6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BY6-(Immo_blind!$AI5-BY6*Immo_blind!$AN5)>0,BY6-(Immo_blind!$AI5-BY6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(BZ6-(Immo_blind!$AI5-BZ6*Immo_blind!$AN5)>0,BZ6-(Immo_blind!$AI5-BZ6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(CA6-(Immo_blind!$AI5-CA6*Immo_blind!$AN5)>0,CA6-(Immo_blind!$AI5-CA6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(CB6-(Immo_blind!$AI5-CB6*Immo_blind!$AN5)>0,CB6-(Immo_blind!$AI5-CB6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(CC6-(Immo_blind!$AI5-CC6*Immo_blind!$AN5)>0,CC6-(Immo_blind!$AI5-CC6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(CD6-(Immo_blind!$AI5-CD6*Immo_blind!$AN5)>0,CD6-(Immo_blind!$AI5-CD6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(CE6-(Immo_blind!$AI5-CE6*Immo_blind!$AN5)>0,CE6-(Immo_blind!$AI5-CE6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(CF6-(Immo_blind!$AI5-CF6*Immo_blind!$AN5)>0,CF6-(Immo_blind!$AI5-CF6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(CG6-(Immo_blind!$AI5-CG6*Immo_blind!$AN5)>0,CG6-(Immo_blind!$AI5-CG6*Immo_blind!$AN5),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F6,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F6,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA5,\nIF(CH6-(Immo_blind!$AI5-CH6*Immo_blind!$AN5)>0,CH6-(Immo_blind!$AI5-CH6*Immo_blind!$AN5),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2022},{"$f":"IFERROR(IF(CL$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nG6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nH6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nI6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nJ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nK6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nL6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nM6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nN6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nO6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nP6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nQ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nR6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nS6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nT6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nU6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nV6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nW6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nX6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nY6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nZ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAA6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAB6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAC6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAD6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAE6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAF6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAG6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAH6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAI6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAJ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAK6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAL6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAM6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAN6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAO6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAP6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAQ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAR6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAS6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAT6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAU6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAV6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAW6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAX6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAY6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nAZ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBA6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBB6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBC6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBD6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBE6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBF6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBG6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBH6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBI6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBJ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBK6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBL6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBM6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBN6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBO6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBP6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBQ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBR6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBS6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBT6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBU6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBV6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBW6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBX6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBY6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nBZ6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCA6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCB6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCC6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCD6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCE6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCF6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCG6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCH6*Immo_blind!$AN5),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nCI6*Immo_blind!$AN5),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2022},{"$f":"IFERROR(IF(FQ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(G6<>0,Immo_blind!$AI5-Immo_dev!CL6,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(H6<>0,Immo_blind!$AI5-Immo_dev!CM6,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(I6<>0,Immo_blind!$AI5-Immo_dev!CN6,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(J6<>0,Immo_blind!$AI5-Immo_dev!CO6,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(K6<>0,Immo_blind!$AI5-Immo_dev!CP6,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(L6<>0,Immo_blind!$AI5-Immo_dev!CQ6,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(M6<>0,Immo_blind!$AI5-Immo_dev!CR6,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(N6<>0,Immo_blind!$AI5-Immo_dev!CS6,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(O6<>0,Immo_blind!$AI5-Immo_dev!CT6,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(P6<>0,Immo_blind!$AI5-Immo_dev!CU6,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(Q6<>0,Immo_blind!$AI5-Immo_dev!CV6,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(R6<>0,Immo_blind!$AI5-Immo_dev!CW6,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(S6<>0,Immo_blind!$AI5-Immo_dev!CX6,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(T6<>0,Immo_blind!$AI5-Immo_dev!CY6,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(U6<>0,Immo_blind!$AI5-Immo_dev!CZ6,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(V6<>0,Immo_blind!$AI5-Immo_dev!DA6,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(W6<>0,Immo_blind!$AI5-Immo_dev!DB6,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(X6<>0,Immo_blind!$AI5-Immo_dev!DC6,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(Y6<>0,Immo_blind!$AI5-Immo_dev!DD6,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(Z6<>0,Immo_blind!$AI5-Immo_dev!DE6,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AA6<>0,Immo_blind!$AI5-Immo_dev!DF6,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AB6<>0,Immo_blind!$AI5-Immo_dev!DG6,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AC6<>0,Immo_blind!$AI5-Immo_dev!DH6,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AD6<>0,Immo_blind!$AI5-Immo_dev!DI6,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AE6<>0,Immo_blind!$AI5-Immo_dev!DJ6,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AF6<>0,Immo_blind!$AI5-Immo_dev!DK6,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AG6<>0,Immo_blind!$AI5-Immo_dev!DL6,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AH6<>0,Immo_blind!$AI5-Immo_dev!DM6,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AI6<>0,Immo_blind!$AI5-Immo_dev!DN6,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ6<>0,Immo_blind!$AI5-Immo_dev!DO6,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AK6<>0,Immo_blind!$AI5-Immo_dev!DP6,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AL6<>0,Immo_blind!$AI5-Immo_dev!DQ6,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AM6<>0,Immo_blind!$AI5-Immo_dev!DR6,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AN6<>0,Immo_blind!$AI5-Immo_dev!DS6,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AO6<>0,Immo_blind!$AI5-Immo_dev!DT6,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AP6<>0,Immo_blind!$AI5-Immo_dev!DU6,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ6<>0,Immo_blind!$AI5-Immo_dev!DV6,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AR6<>0,Immo_blind!$AI5-Immo_dev!DW6,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AS6<>0,Immo_blind!$AI5-Immo_dev!DX6,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AT6<>0,Immo_blind!$AI5-Immo_dev!DY6,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AU6<>0,Immo_blind!$AI5-Immo_dev!DZ6,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AV6<>0,Immo_blind!$AI5-Immo_dev!EA6,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AW6<>0,Immo_blind!$AI5-Immo_dev!EB6,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AX6<>0,Immo_blind!$AI5-Immo_dev!EC6,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AY6<>0,Immo_blind!$AI5-Immo_dev!ED6,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ6<>0,Immo_blind!$AI5-Immo_dev!EE6,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BA6<>0,Immo_blind!$AI5-Immo_dev!EF6,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BB6<>0,Immo_blind!$AI5-Immo_dev!EG6,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BC6<>0,Immo_blind!$AI5-Immo_dev!EH6,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BD6<>0,Immo_blind!$AI5-Immo_dev!EI6,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BE6<>0,Immo_blind!$AI5-Immo_dev!EJ6,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BF6<>0,Immo_blind!$AI5-Immo_dev!EK6,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BG6<>0,Immo_blind!$AI5-Immo_dev!EL6,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BH6<>0,Immo_blind!$AI5-Immo_dev!EM6,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BI6<>0,Immo_blind!$AI5-Immo_dev!EN6,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ6<>0,Immo_blind!$AI5-Immo_dev!EO6,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BK6<>0,Immo_blind!$AI5-Immo_dev!EP6,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BL6<>0,Immo_blind!$AI5-Immo_dev!EQ6,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BM6<>0,Immo_blind!$AI5-Immo_dev!ER6,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BN6<>0,Immo_blind!$AI5-Immo_dev!ES6,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BO6<>0,Immo_blind!$AI5-Immo_dev!ET6,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BP6<>0,Immo_blind!$AI5-Immo_dev!EU6,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ6<>0,Immo_blind!$AI5-Immo_dev!EV6,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BR6<>0,Immo_blind!$AI5-Immo_dev!EW6,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BS6<>0,Immo_blind!$AI5-Immo_dev!EX6,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BT6<>0,Immo_blind!$AI5-Immo_dev!EY6,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BU6<>0,Immo_blind!$AI5-Immo_dev!EZ6,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BV6<>0,Immo_blind!$AI5-Immo_dev!FA6,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BW6<>0,Immo_blind!$AI5-Immo_dev!FB6,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BX6<>0,Immo_blind!$AI5-Immo_dev!FC6,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BY6<>0,Immo_blind!$AI5-Immo_dev!FD6,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ6<>0,Immo_blind!$AI5-Immo_dev!FE6,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CA6<>0,Immo_blind!$AI5-Immo_dev!FF6,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CB6<>0,Immo_blind!$AI5-Immo_dev!FG6,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CC6<>0,Immo_blind!$AI5-Immo_dev!FH6,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CD6<>0,Immo_blind!$AI5-Immo_dev!FI6,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CE6<>0,Immo_blind!$AI5-Immo_dev!FJ6,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CF6<>0,Immo_blind!$AI5-Immo_dev!FK6,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CG6<>0,Immo_blind!$AI5-Immo_dev!FL6,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CH6<>0,Immo_blind!$AI5-Immo_dev!FM6,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F6,Immo_blind!$A$3:$A$93,0),0,\nIF(CI6<>0,Immo_blind!$AI5-Immo_dev!FN6,0)),0)","v":0}]
[2023,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2023},{"$f":"IFERROR(IF(G$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(F7-(Immo_blind!$AI6-F7*Immo_blind!$AN6)>0,F7-(Immo_blind!$AI6-F7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(G7-(Immo_blind!$AI6-G7*Immo_blind!$AN6)>0,G7-(Immo_blind!$AI6-G7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(H7-(Immo_blind!$AI6-H7*Immo_blind!$AN6)>0,H7-(Immo_blind!$AI6-H7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(I7-(Immo_blind!$AI6-I7*Immo_blind!$AN6)>0,I7-(Immo_blind!$AI6-I7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(J7-(Immo_blind!$AI6-J7*Immo_blind!$AN6)>0,J7-(Immo_blind!$AI6-J7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(K7-(Immo_blind!$AI6-K7*Immo_blind!$AN6)>0,K7-(Immo_blind!$AI6-K7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(L7-(Immo_blind!$AI6-L7*Immo_blind!$AN6)>0,L7-(Immo_blind!$AI6-L7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(M7-(Immo_blind!$AI6-M7*Immo_blind!$AN6)>0,M7-(Immo_blind!$AI6-M7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(N7-(Immo_blind!$AI6-N7*Immo_blind!$AN6)>0,N7-(Immo_blind!$AI6-N7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(O7-(Immo_blind!$AI6-O7*Immo_blind!$AN6)>0,O7-(Immo_blind!$AI6-O7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(P7-(Immo_blind!$AI6-P7*Immo_blind!$AN6)>0,P7-(Immo_blind!$AI6-P7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(Q7-(Immo_blind!$AI6-Q7*Immo_blind!$AN6)>0,Q7-(Immo_blind!$AI6-Q7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(R7-(Immo_blind!$AI6-R7*Immo_blind!$AN6)>0,R7-(Immo_blind!$AI6-R7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(S7-(Immo_blind!$AI6-S7*Immo_blind!$AN6)>0,S7-(Immo_blind!$AI6-S7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(T7-(Immo_blind!$AI6-T7*Immo_blind!$AN6)>0,T7-(Immo_blind!$AI6-T7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(U7-(Immo_blind!$AI6-U7*Immo_blind!$AN6)>0,U7-(Immo_blind!$AI6-U7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(V7-(Immo_blind!$AI6-V7*Immo_blind!$AN6)>0,V7-(Immo_blind!$AI6-V7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(W7-(Immo_blind!$AI6-W7*Immo_blind!$AN6)>0,W7-(Immo_blind!$AI6-W7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(X7-(Immo_blind!$AI6-X7*Immo_blind!$AN6)>0,X7-(Immo_blind!$AI6-X7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(Y7-(Immo_blind!$AI6-Y7*Immo_blind!$AN6)>0,Y7-(Immo_blind!$AI6-Y7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(Z7-(Immo_blind!$AI6-Z7*Immo_blind!$AN6)>0,Z7-(Immo_blind!$AI6-Z7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AA7-(Immo_blind!$AI6-AA7*Immo_blind!$AN6)>0,AA7-(Immo_blind!$AI6-AA7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AB7-(Immo_blind!$AI6-AB7*Immo_blind!$AN6)>0,AB7-(Immo_blind!$AI6-AB7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AC7-(Immo_blind!$AI6-AC7*Immo_blind!$AN6)>0,AC7-(Immo_blind!$AI6-AC7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AD7-(Immo_blind!$AI6-AD7*Immo_blind!$AN6)>0,AD7-(Immo_blind!$AI6-AD7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AE7-(Immo_blind!$AI6-AE7*Immo_blind!$AN6)>0,AE7-(Immo_blind!$AI6-AE7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AF7-(Immo_blind!$AI6-AF7*Immo_blind!$AN6)>0,AF7-(Immo_blind!$AI6-AF7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AG7-(Immo_blind!$AI6-AG7*Immo_blind!$AN6)>0,AG7-(Immo_blind!$AI6-AG7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AH7-(Immo_blind!$AI6-AH7*Immo_blind!$AN6)>0,AH7-(Immo_blind!$AI6-AH7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AI7-(Immo_blind!$AI6-AI7*Immo_blind!$AN6)>0,AI7-(Immo_blind!$AI6-AI7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AJ7-(Immo_blind!$AI6-AJ7*Immo_blind!$AN6)>0,AJ7-(Immo_blind!$AI6-AJ7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AK7-(Immo_blind!$AI6-AK7*Immo_blind!$AN6)>0,AK7-(Immo_blind!$AI6-AK7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AL7-(Immo_blind!$AI6-AL7*Immo_blind!$AN6)>0,AL7-(Immo_blind!$AI6-AL7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AM7-(Immo_blind!$AI6-AM7*Immo_blind!$AN6)>0,AM7-(Immo_blind!$AI6-AM7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AN7-(Immo_blind!$AI6-AN7*Immo_blind!$AN6)>0,AN7-(Immo_blind!$AI6-AN7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AO7-(Immo_blind!$AI6-AO7*Immo_blind!$AN6)>0,AO7-(Immo_blind!$AI6-AO7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AP7-(Immo_blind!$AI6-AP7*Immo_blind!$AN6)>0,AP7-(Immo_blind!$AI6-AP7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AQ7-(Immo_blind!$AI6-AQ7*Immo_blind!$AN6)>0,AQ7-(Immo_blind!$AI6-AQ7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AR7-(Immo_blind!$AI6-AR7*Immo_blind!$AN6)>0,AR7-(Immo_blind!$AI6-AR7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AS7-(Immo_blind!$AI6-AS7*Immo_blind!$AN6)>0,AS7-(Immo_blind!$AI6-AS7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AT7-(Immo_blind!$AI6-AT7*Immo_blind!$AN6)>0,AT7-(Immo_blind!$AI6-AT7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AU7-(Immo_blind!$AI6-AU7*Immo_blind!$AN6)>0,AU7-(Immo_blind!$AI6-AU7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AV7-(Immo_blind!$AI6-AV7*Immo_blind!$AN6)>0,AV7-(Immo_blind!$AI6-AV7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AW7-(Immo_blind!$AI6-AW7*Immo_blind!$AN6)>0,AW7-(Immo_blind!$AI6-AW7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AX7-(Immo_blind!$AI6-AX7*Immo_blind!$AN6)>0,AX7-(Immo_blind!$AI6-AX7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AY7-(Immo_blind!$AI6-AY7*Immo_blind!$AN6)>0,AY7-(Immo_blind!$AI6-AY7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(AZ7-(Immo_blind!$AI6-AZ7*Immo_blind!$AN6)>0,AZ7-(Immo_blind!$AI6-AZ7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BA7-(Immo_blind!$AI6-BA7*Immo_blind!$AN6)>0,BA7-(Immo_blind!$AI6-BA7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BB7-(Immo_blind!$AI6-BB7*Immo_blind!$AN6)>0,BB7-(Immo_blind!$AI6-BB7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BC7-(Immo_blind!$AI6-BC7*Immo_blind!$AN6)>0,BC7-(Immo_blind!$AI6-BC7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BD7-(Immo_blind!$AI6-BD7*Immo_blind!$AN6)>0,BD7-(Immo_blind!$AI6-BD7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BE7-(Immo_blind!$AI6-BE7*Immo_blind!$AN6)>0,BE7-(Immo_blind!$AI6-BE7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BF7-(Immo_blind!$AI6-BF7*Immo_blind!$AN6)>0,BF7-(Immo_blind!$AI6-BF7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BG7-(Immo_blind!$AI6-BG7*Immo_blind!$AN6)>0,BG7-(Immo_blind!$AI6-BG7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BH7-(Immo_blind!$AI6-BH7*Immo_blind!$AN6)>0,BH7-(Immo_blind!$AI6-BH7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BI7-(Immo_blind!$AI6-BI7*Immo_blind!$AN6)>0,BI7-(Immo_blind!$AI6-BI7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BJ7-(Immo_blind!$AI6-BJ7*Immo_blind!$AN6)>0,BJ7-(Immo_blind!$AI6-BJ7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BK7-(Immo_blind!$AI6-BK7*Immo_blind!$AN6)>0,BK7-(Immo_blind!$AI6-BK7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BL7-(Immo_blind!$AI6-BL7*Immo_blind!$AN6)>0,BL7-(Immo_blind!$AI6-BL7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BM7-(Immo_blind!$AI6-BM7*Immo_blind!$AN6)>0,BM7-(Immo_blind!$AI6-BM7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BN7-(Immo_blind!$AI6-BN7*Immo_blind!$AN6)>0,BN7-(Immo_blind!$AI6-BN7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BO7-(Immo_blind!$AI6-BO7*Immo_blind!$AN6)>0,BO7-(Immo_blind!$AI6-BO7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BP7-(Immo_blind!$AI6-BP7*Immo_blind!$AN6)>0,BP7-(Immo_blind!$AI6-BP7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BQ7-(Immo_blind!$AI6-BQ7*Immo_blind!$AN6)>0,BQ7-(Immo_blind!$AI6-BQ7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BR7-(Immo_blind!$AI6-BR7*Immo_blind!$AN6)>0,BR7-(Immo_blind!$AI6-BR7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BS7-(Immo_blind!$AI6-BS7*Immo_blind!$AN6)>0,BS7-(Immo_blind!$AI6-BS7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BT7-(Immo_blind!$AI6-BT7*Immo_blind!$AN6)>0,BT7-(Immo_blind!$AI6-BT7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BU7-(Immo_blind!$AI6-BU7*Immo_blind!$AN6)>0,BU7-(Immo_blind!$AI6-BU7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BV7-(Immo_blind!$AI6-BV7*Immo_blind!$AN6)>0,BV7-(Immo_blind!$AI6-BV7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BW7-(Immo_blind!$AI6-BW7*Immo_blind!$AN6)>0,BW7-(Immo_blind!$AI6-BW7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BX7-(Immo_blind!$AI6-BX7*Immo_blind!$AN6)>0,BX7-(Immo_blind!$AI6-BX7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BY7-(Immo_blind!$AI6-BY7*Immo_blind!$AN6)>0,BY7-(Immo_blind!$AI6-BY7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(BZ7-(Immo_blind!$AI6-BZ7*Immo_blind!$AN6)>0,BZ7-(Immo_blind!$AI6-BZ7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(CA7-(Immo_blind!$AI6-CA7*Immo_blind!$AN6)>0,CA7-(Immo_blind!$AI6-CA7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(CB7-(Immo_blind!$AI6-CB7*Immo_blind!$AN6)>0,CB7-(Immo_blind!$AI6-CB7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(CC7-(Immo_blind!$AI6-CC7*Immo_blind!$AN6)>0,CC7-(Immo_blind!$AI6-CC7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(CD7-(Immo_blind!$AI6-CD7*Immo_blind!$AN6)>0,CD7-(Immo_blind!$AI6-CD7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(CE7-(Immo_blind!$AI6-CE7*Immo_blind!$AN6)>0,CE7-(Immo_blind!$AI6-CE7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(CF7-(Immo_blind!$AI6-CF7*Immo_blind!$AN6)>0,CF7-(Immo_blind!$AI6-CF7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(CG7-(Immo_blind!$AI6-CG7*Immo_blind!$AN6)>0,CG7-(Immo_blind!$AI6-CG7*Immo_blind!$AN6),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F7,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F7,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA6,\nIF(CH7-(Immo_blind!$AI6-CH7*Immo_blind!$AN6)>0,CH7-(Immo_blind!$AI6-CH7*Immo_blind!$AN6),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2023},{"$f":"IFERROR(IF(CL$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nG7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nH7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nI7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nJ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nK7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nL7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nM7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nN7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nO7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nP7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nQ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nR7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nS7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nT7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nU7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nV7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nW7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nX7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nY7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nZ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAA7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAB7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAC7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAD7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAE7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAF7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAG7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAH7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAI7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAJ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAK7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAL7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAM7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAN7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAO7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAP7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAQ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAR7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAS7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAT7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAU7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAV7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAW7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAX7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAY7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nAZ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBA7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBB7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBC7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBD7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBE7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBF7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBG7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBH7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBI7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBJ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBK7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBL7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBM7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBN7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBO7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBP7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBQ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBR7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBS7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBT7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBU7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBV7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBW7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBX7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBY7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nBZ7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCA7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCB7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCC7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCD7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCE7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCF7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCG7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCH7*Immo_blind!$AN6),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nCI7*Immo_blind!$AN6),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2023},{"$f":"IFERROR(IF(FQ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(G7<>0,Immo_blind!$AI6-Immo_dev!CL7,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(H7<>0,Immo_blind!$AI6-Immo_dev!CM7,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(I7<>0,Immo_blind!$AI6-Immo_dev!CN7,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(J7<>0,Immo_blind!$AI6-Immo_dev!CO7,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(K7<>0,Immo_blind!$AI6-Immo_dev!CP7,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(L7<>0,Immo_blind!$AI6-Immo_dev!CQ7,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(M7<>0,Immo_blind!$AI6-Immo_dev!CR7,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(N7<>0,Immo_blind!$AI6-Immo_dev!CS7,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(O7<>0,Immo_blind!$AI6-Immo_dev!CT7,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(P7<>0,Immo_blind!$AI6-Immo_dev!CU7,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(Q7<>0,Immo_blind!$AI6-Immo_dev!CV7,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(R7<>0,Immo_blind!$AI6-Immo_dev!CW7,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(S7<>0,Immo_blind!$AI6-Immo_dev!CX7,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(T7<>0,Immo_blind!$AI6-Immo_dev!CY7,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(U7<>0,Immo_blind!$AI6-Immo_dev!CZ7,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(V7<>0,Immo_blind!$AI6-Immo_dev!DA7,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(W7<>0,Immo_blind!$AI6-Immo_dev!DB7,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(X7<>0,Immo_blind!$AI6-Immo_dev!DC7,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(Y7<>0,Immo_blind!$AI6-Immo_dev!DD7,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(Z7<>0,Immo_blind!$AI6-Immo_dev!DE7,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AA7<>0,Immo_blind!$AI6-Immo_dev!DF7,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AB7<>0,Immo_blind!$AI6-Immo_dev!DG7,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AC7<>0,Immo_blind!$AI6-Immo_dev!DH7,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AD7<>0,Immo_blind!$AI6-Immo_dev!DI7,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AE7<>0,Immo_blind!$AI6-Immo_dev!DJ7,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AF7<>0,Immo_blind!$AI6-Immo_dev!DK7,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AG7<>0,Immo_blind!$AI6-Immo_dev!DL7,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AH7<>0,Immo_blind!$AI6-Immo_dev!DM7,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AI7<>0,Immo_blind!$AI6-Immo_dev!DN7,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ7<>0,Immo_blind!$AI6-Immo_dev!DO7,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AK7<>0,Immo_blind!$AI6-Immo_dev!DP7,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AL7<>0,Immo_blind!$AI6-Immo_dev!DQ7,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AM7<>0,Immo_blind!$AI6-Immo_dev!DR7,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AN7<>0,Immo_blind!$AI6-Immo_dev!DS7,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AO7<>0,Immo_blind!$AI6-Immo_dev!DT7,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AP7<>0,Immo_blind!$AI6-Immo_dev!DU7,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ7<>0,Immo_blind!$AI6-Immo_dev!DV7,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AR7<>0,Immo_blind!$AI6-Immo_dev!DW7,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AS7<>0,Immo_blind!$AI6-Immo_dev!DX7,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AT7<>0,Immo_blind!$AI6-Immo_dev!DY7,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AU7<>0,Immo_blind!$AI6-Immo_dev!DZ7,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AV7<>0,Immo_blind!$AI6-Immo_dev!EA7,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AW7<>0,Immo_blind!$AI6-Immo_dev!EB7,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AX7<>0,Immo_blind!$AI6-Immo_dev!EC7,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AY7<>0,Immo_blind!$AI6-Immo_dev!ED7,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ7<>0,Immo_blind!$AI6-Immo_dev!EE7,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BA7<>0,Immo_blind!$AI6-Immo_dev!EF7,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BB7<>0,Immo_blind!$AI6-Immo_dev!EG7,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BC7<>0,Immo_blind!$AI6-Immo_dev!EH7,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BD7<>0,Immo_blind!$AI6-Immo_dev!EI7,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BE7<>0,Immo_blind!$AI6-Immo_dev!EJ7,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BF7<>0,Immo_blind!$AI6-Immo_dev!EK7,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BG7<>0,Immo_blind!$AI6-Immo_dev!EL7,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BH7<>0,Immo_blind!$AI6-Immo_dev!EM7,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BI7<>0,Immo_blind!$AI6-Immo_dev!EN7,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ7<>0,Immo_blind!$AI6-Immo_dev!EO7,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BK7<>0,Immo_blind!$AI6-Immo_dev!EP7,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BL7<>0,Immo_blind!$AI6-Immo_dev!EQ7,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BM7<>0,Immo_blind!$AI6-Immo_dev!ER7,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BN7<>0,Immo_blind!$AI6-Immo_dev!ES7,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BO7<>0,Immo_blind!$AI6-Immo_dev!ET7,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BP7<>0,Immo_blind!$AI6-Immo_dev!EU7,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ7<>0,Immo_blind!$AI6-Immo_dev!EV7,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BR7<>0,Immo_blind!$AI6-Immo_dev!EW7,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BS7<>0,Immo_blind!$AI6-Immo_dev!EX7,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BT7<>0,Immo_blind!$AI6-Immo_dev!EY7,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BU7<>0,Immo_blind!$AI6-Immo_dev!EZ7,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BV7<>0,Immo_blind!$AI6-Immo_dev!FA7,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BW7<>0,Immo_blind!$AI6-Immo_dev!FB7,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BX7<>0,Immo_blind!$AI6-Immo_dev!FC7,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BY7<>0,Immo_blind!$AI6-Immo_dev!FD7,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ7<>0,Immo_blind!$AI6-Immo_dev!FE7,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CA7<>0,Immo_blind!$AI6-Immo_dev!FF7,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CB7<>0,Immo_blind!$AI6-Immo_dev!FG7,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CC7<>0,Immo_blind!$AI6-Immo_dev!FH7,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CD7<>0,Immo_blind!$AI6-Immo_dev!FI7,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CE7<>0,Immo_blind!$AI6-Immo_dev!FJ7,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CF7<>0,Immo_blind!$AI6-Immo_dev!FK7,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CG7<>0,Immo_blind!$AI6-Immo_dev!FL7,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CH7<>0,Immo_blind!$AI6-Immo_dev!FM7,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F7,Immo_blind!$A$3:$A$93,0),0,\nIF(CI7<>0,Immo_blind!$AI6-Immo_dev!FN7,0)),0)","v":0}]
[2024,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2024},{"$f":"IFERROR(IF(G$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(F8-(Immo_blind!$AI7-F8*Immo_blind!$AN7)>0,F8-(Immo_blind!$AI7-F8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(G8-(Immo_blind!$AI7-G8*Immo_blind!$AN7)>0,G8-(Immo_blind!$AI7-G8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(H8-(Immo_blind!$AI7-H8*Immo_blind!$AN7)>0,H8-(Immo_blind!$AI7-H8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(I8-(Immo_blind!$AI7-I8*Immo_blind!$AN7)>0,I8-(Immo_blind!$AI7-I8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(J8-(Immo_blind!$AI7-J8*Immo_blind!$AN7)>0,J8-(Immo_blind!$AI7-J8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(K8-(Immo_blind!$AI7-K8*Immo_blind!$AN7)>0,K8-(Immo_blind!$AI7-K8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(L8-(Immo_blind!$AI7-L8*Immo_blind!$AN7)>0,L8-(Immo_blind!$AI7-L8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(M8-(Immo_blind!$AI7-M8*Immo_blind!$AN7)>0,M8-(Immo_blind!$AI7-M8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(N8-(Immo_blind!$AI7-N8*Immo_blind!$AN7)>0,N8-(Immo_blind!$AI7-N8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(O8-(Immo_blind!$AI7-O8*Immo_blind!$AN7)>0,O8-(Immo_blind!$AI7-O8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(P8-(Immo_blind!$AI7-P8*Immo_blind!$AN7)>0,P8-(Immo_blind!$AI7-P8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(Q8-(Immo_blind!$AI7-Q8*Immo_blind!$AN7)>0,Q8-(Immo_blind!$AI7-Q8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(R8-(Immo_blind!$AI7-R8*Immo_blind!$AN7)>0,R8-(Immo_blind!$AI7-R8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(S8-(Immo_blind!$AI7-S8*Immo_blind!$AN7)>0,S8-(Immo_blind!$AI7-S8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(T8-(Immo_blind!$AI7-T8*Immo_blind!$AN7)>0,T8-(Immo_blind!$AI7-T8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(U8-(Immo_blind!$AI7-U8*Immo_blind!$AN7)>0,U8-(Immo_blind!$AI7-U8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(V8-(Immo_blind!$AI7-V8*Immo_blind!$AN7)>0,V8-(Immo_blind!$AI7-V8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(W8-(Immo_blind!$AI7-W8*Immo_blind!$AN7)>0,W8-(Immo_blind!$AI7-W8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(X8-(Immo_blind!$AI7-X8*Immo_blind!$AN7)>0,X8-(Immo_blind!$AI7-X8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(Y8-(Immo_blind!$AI7-Y8*Immo_blind!$AN7)>0,Y8-(Immo_blind!$AI7-Y8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(Z8-(Immo_blind!$AI7-Z8*Immo_blind!$AN7)>0,Z8-(Immo_blind!$AI7-Z8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AA8-(Immo_blind!$AI7-AA8*Immo_blind!$AN7)>0,AA8-(Immo_blind!$AI7-AA8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AB8-(Immo_blind!$AI7-AB8*Immo_blind!$AN7)>0,AB8-(Immo_blind!$AI7-AB8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AC8-(Immo_blind!$AI7-AC8*Immo_blind!$AN7)>0,AC8-(Immo_blind!$AI7-AC8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AD8-(Immo_blind!$AI7-AD8*Immo_blind!$AN7)>0,AD8-(Immo_blind!$AI7-AD8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AE8-(Immo_blind!$AI7-AE8*Immo_blind!$AN7)>0,AE8-(Immo_blind!$AI7-AE8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AF8-(Immo_blind!$AI7-AF8*Immo_blind!$AN7)>0,AF8-(Immo_blind!$AI7-AF8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AG8-(Immo_blind!$AI7-AG8*Immo_blind!$AN7)>0,AG8-(Immo_blind!$AI7-AG8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AH8-(Immo_blind!$AI7-AH8*Immo_blind!$AN7)>0,AH8-(Immo_blind!$AI7-AH8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AI8-(Immo_blind!$AI7-AI8*Immo_blind!$AN7)>0,AI8-(Immo_blind!$AI7-AI8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AJ8-(Immo_blind!$AI7-AJ8*Immo_blind!$AN7)>0,AJ8-(Immo_blind!$AI7-AJ8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AK8-(Immo_blind!$AI7-AK8*Immo_blind!$AN7)>0,AK8-(Immo_blind!$AI7-AK8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AL8-(Immo_blind!$AI7-AL8*Immo_blind!$AN7)>0,AL8-(Immo_blind!$AI7-AL8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AM8-(Immo_blind!$AI7-AM8*Immo_blind!$AN7)>0,AM8-(Immo_blind!$AI7-AM8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AN8-(Immo_blind!$AI7-AN8*Immo_blind!$AN7)>0,AN8-(Immo_blind!$AI7-AN8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AO8-(Immo_blind!$AI7-AO8*Immo_blind!$AN7)>0,AO8-(Immo_blind!$AI7-AO8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AP8-(Immo_blind!$AI7-AP8*Immo_blind!$AN7)>0,AP8-(Immo_blind!$AI7-AP8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AQ8-(Immo_blind!$AI7-AQ8*Immo_blind!$AN7)>0,AQ8-(Immo_blind!$AI7-AQ8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AR8-(Immo_blind!$AI7-AR8*Immo_blind!$AN7)>0,AR8-(Immo_blind!$AI7-AR8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AS8-(Immo_blind!$AI7-AS8*Immo_blind!$AN7)>0,AS8-(Immo_blind!$AI7-AS8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AT8-(Immo_blind!$AI7-AT8*Immo_blind!$AN7)>0,AT8-(Immo_blind!$AI7-AT8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AU8-(Immo_blind!$AI7-AU8*Immo_blind!$AN7)>0,AU8-(Immo_blind!$AI7-AU8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AV8-(Immo_blind!$AI7-AV8*Immo_blind!$AN7)>0,AV8-(Immo_blind!$AI7-AV8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AW8-(Immo_blind!$AI7-AW8*Immo_blind!$AN7)>0,AW8-(Immo_blind!$AI7-AW8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AX8-(Immo_blind!$AI7-AX8*Immo_blind!$AN7)>0,AX8-(Immo_blind!$AI7-AX8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AY8-(Immo_blind!$AI7-AY8*Immo_blind!$AN7)>0,AY8-(Immo_blind!$AI7-AY8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(AZ8-(Immo_blind!$AI7-AZ8*Immo_blind!$AN7)>0,AZ8-(Immo_blind!$AI7-AZ8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BA8-(Immo_blind!$AI7-BA8*Immo_blind!$AN7)>0,BA8-(Immo_blind!$AI7-BA8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BB8-(Immo_blind!$AI7-BB8*Immo_blind!$AN7)>0,BB8-(Immo_blind!$AI7-BB8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BC8-(Immo_blind!$AI7-BC8*Immo_blind!$AN7)>0,BC8-(Immo_blind!$AI7-BC8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BD8-(Immo_blind!$AI7-BD8*Immo_blind!$AN7)>0,BD8-(Immo_blind!$AI7-BD8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BE8-(Immo_blind!$AI7-BE8*Immo_blind!$AN7)>0,BE8-(Immo_blind!$AI7-BE8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BF8-(Immo_blind!$AI7-BF8*Immo_blind!$AN7)>0,BF8-(Immo_blind!$AI7-BF8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BG8-(Immo_blind!$AI7-BG8*Immo_blind!$AN7)>0,BG8-(Immo_blind!$AI7-BG8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BH8-(Immo_blind!$AI7-BH8*Immo_blind!$AN7)>0,BH8-(Immo_blind!$AI7-BH8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BI8-(Immo_blind!$AI7-BI8*Immo_blind!$AN7)>0,BI8-(Immo_blind!$AI7-BI8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BJ8-(Immo_blind!$AI7-BJ8*Immo_blind!$AN7)>0,BJ8-(Immo_blind!$AI7-BJ8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BK8-(Immo_blind!$AI7-BK8*Immo_blind!$AN7)>0,BK8-(Immo_blind!$AI7-BK8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BL8-(Immo_blind!$AI7-BL8*Immo_blind!$AN7)>0,BL8-(Immo_blind!$AI7-BL8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BM8-(Immo_blind!$AI7-BM8*Immo_blind!$AN7)>0,BM8-(Immo_blind!$AI7-BM8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BN8-(Immo_blind!$AI7-BN8*Immo_blind!$AN7)>0,BN8-(Immo_blind!$AI7-BN8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BO8-(Immo_blind!$AI7-BO8*Immo_blind!$AN7)>0,BO8-(Immo_blind!$AI7-BO8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BP8-(Immo_blind!$AI7-BP8*Immo_blind!$AN7)>0,BP8-(Immo_blind!$AI7-BP8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BQ8-(Immo_blind!$AI7-BQ8*Immo_blind!$AN7)>0,BQ8-(Immo_blind!$AI7-BQ8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BR8-(Immo_blind!$AI7-BR8*Immo_blind!$AN7)>0,BR8-(Immo_blind!$AI7-BR8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BS8-(Immo_blind!$AI7-BS8*Immo_blind!$AN7)>0,BS8-(Immo_blind!$AI7-BS8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BT8-(Immo_blind!$AI7-BT8*Immo_blind!$AN7)>0,BT8-(Immo_blind!$AI7-BT8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BU8-(Immo_blind!$AI7-BU8*Immo_blind!$AN7)>0,BU8-(Immo_blind!$AI7-BU8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BV8-(Immo_blind!$AI7-BV8*Immo_blind!$AN7)>0,BV8-(Immo_blind!$AI7-BV8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BW8-(Immo_blind!$AI7-BW8*Immo_blind!$AN7)>0,BW8-(Immo_blind!$AI7-BW8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BX8-(Immo_blind!$AI7-BX8*Immo_blind!$AN7)>0,BX8-(Immo_blind!$AI7-BX8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BY8-(Immo_blind!$AI7-BY8*Immo_blind!$AN7)>0,BY8-(Immo_blind!$AI7-BY8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(BZ8-(Immo_blind!$AI7-BZ8*Immo_blind!$AN7)>0,BZ8-(Immo_blind!$AI7-BZ8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(CA8-(Immo_blind!$AI7-CA8*Immo_blind!$AN7)>0,CA8-(Immo_blind!$AI7-CA8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(CB8-(Immo_blind!$AI7-CB8*Immo_blind!$AN7)>0,CB8-(Immo_blind!$AI7-CB8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(CC8-(Immo_blind!$AI7-CC8*Immo_blind!$AN7)>0,CC8-(Immo_blind!$AI7-CC8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(CD8-(Immo_blind!$AI7-CD8*Immo_blind!$AN7)>0,CD8-(Immo_blind!$AI7-CD8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(CE8-(Immo_blind!$AI7-CE8*Immo_blind!$AN7)>0,CE8-(Immo_blind!$AI7-CE8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(CF8-(Immo_blind!$AI7-CF8*Immo_blind!$AN7)>0,CF8-(Immo_blind!$AI7-CF8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(CG8-(Immo_blind!$AI7-CG8*Immo_blind!$AN7)>0,CG8-(Immo_blind!$AI7-CG8*Immo_blind!$AN7),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F8,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F8,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA7,\nIF(CH8-(Immo_blind!$AI7-CH8*Immo_blind!$AN7)>0,CH8-(Immo_blind!$AI7-CH8*Immo_blind!$AN7),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2024},{"$f":"IFERROR(IF(CL$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nG8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nH8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nI8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nJ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nK8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nL8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nM8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nN8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nO8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nP8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nQ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nR8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nS8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nT8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nU8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nV8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nW8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nX8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nY8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nZ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAA8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAB8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAC8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAD8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAE8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAF8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAG8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAH8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAI8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAJ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAK8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAL8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAM8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAN8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAO8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAP8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAQ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAR8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAS8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAT8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAU8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAV8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAW8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAX8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAY8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nAZ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBA8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBB8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBC8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBD8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBE8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBF8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBG8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBH8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBI8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBJ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBK8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBL8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBM8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBN8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBO8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBP8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBQ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBR8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBS8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBT8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBU8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBV8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBW8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBX8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBY8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nBZ8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCA8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCB8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCC8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCD8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCE8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCF8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCG8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCH8*Immo_blind!$AN7),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nCI8*Immo_blind!$AN7),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2024},{"$f":"IFERROR(IF(FQ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(G8<>0,Immo_blind!$AI7-Immo_dev!CL8,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(H8<>0,Immo_blind!$AI7-Immo_dev!CM8,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(I8<>0,Immo_blind!$AI7-Immo_dev!CN8,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(J8<>0,Immo_blind!$AI7-Immo_dev!CO8,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(K8<>0,Immo_blind!$AI7-Immo_dev!CP8,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(L8<>0,Immo_blind!$AI7-Immo_dev!CQ8,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(M8<>0,Immo_blind!$AI7-Immo_dev!CR8,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(N8<>0,Immo_blind!$AI7-Immo_dev!CS8,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(O8<>0,Immo_blind!$AI7-Immo_dev!CT8,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(P8<>0,Immo_blind!$AI7-Immo_dev!CU8,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(Q8<>0,Immo_blind!$AI7-Immo_dev!CV8,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(R8<>0,Immo_blind!$AI7-Immo_dev!CW8,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(S8<>0,Immo_blind!$AI7-Immo_dev!CX8,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(T8<>0,Immo_blind!$AI7-Immo_dev!CY8,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(U8<>0,Immo_blind!$AI7-Immo_dev!CZ8,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(V8<>0,Immo_blind!$AI7-Immo_dev!DA8,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(W8<>0,Immo_blind!$AI7-Immo_dev!DB8,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(X8<>0,Immo_blind!$AI7-Immo_dev!DC8,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(Y8<>0,Immo_blind!$AI7-Immo_dev!DD8,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(Z8<>0,Immo_blind!$AI7-Immo_dev!DE8,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AA8<>0,Immo_blind!$AI7-Immo_dev!DF8,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AB8<>0,Immo_blind!$AI7-Immo_dev!DG8,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AC8<>0,Immo_blind!$AI7-Immo_dev!DH8,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AD8<>0,Immo_blind!$AI7-Immo_dev!DI8,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AE8<>0,Immo_blind!$AI7-Immo_dev!DJ8,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AF8<>0,Immo_blind!$AI7-Immo_dev!DK8,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AG8<>0,Immo_blind!$AI7-Immo_dev!DL8,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AH8<>0,Immo_blind!$AI7-Immo_dev!DM8,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AI8<>0,Immo_blind!$AI7-Immo_dev!DN8,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ8<>0,Immo_blind!$AI7-Immo_dev!DO8,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AK8<>0,Immo_blind!$AI7-Immo_dev!DP8,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AL8<>0,Immo_blind!$AI7-Immo_dev!DQ8,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AM8<>0,Immo_blind!$AI7-Immo_dev!DR8,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AN8<>0,Immo_blind!$AI7-Immo_dev!DS8,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AO8<>0,Immo_blind!$AI7-Immo_dev!DT8,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AP8<>0,Immo_blind!$AI7-Immo_dev!DU8,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ8<>0,Immo_blind!$AI7-Immo_dev!DV8,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AR8<>0,Immo_blind!$AI7-Immo_dev!DW8,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AS8<>0,Immo_blind!$AI7-Immo_dev!DX8,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AT8<>0,Immo_blind!$AI7-Immo_dev!DY8,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AU8<>0,Immo_blind!$AI7-Immo_dev!DZ8,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AV8<>0,Immo_blind!$AI7-Immo_dev!EA8,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AW8<>0,Immo_blind!$AI7-Immo_dev!EB8,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AX8<>0,Immo_blind!$AI7-Immo_dev!EC8,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AY8<>0,Immo_blind!$AI7-Immo_dev!ED8,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ8<>0,Immo_blind!$AI7-Immo_dev!EE8,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BA8<>0,Immo_blind!$AI7-Immo_dev!EF8,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BB8<>0,Immo_blind!$AI7-Immo_dev!EG8,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BC8<>0,Immo_blind!$AI7-Immo_dev!EH8,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BD8<>0,Immo_blind!$AI7-Immo_dev!EI8,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BE8<>0,Immo_blind!$AI7-Immo_dev!EJ8,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BF8<>0,Immo_blind!$AI7-Immo_dev!EK8,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BG8<>0,Immo_blind!$AI7-Immo_dev!EL8,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BH8<>0,Immo_blind!$AI7-Immo_dev!EM8,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BI8<>0,Immo_blind!$AI7-Immo_dev!EN8,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ8<>0,Immo_blind!$AI7-Immo_dev!EO8,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BK8<>0,Immo_blind!$AI7-Immo_dev!EP8,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BL8<>0,Immo_blind!$AI7-Immo_dev!EQ8,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BM8<>0,Immo_blind!$AI7-Immo_dev!ER8,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BN8<>0,Immo_blind!$AI7-Immo_dev!ES8,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BO8<>0,Immo_blind!$AI7-Immo_dev!ET8,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BP8<>0,Immo_blind!$AI7-Immo_dev!EU8,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ8<>0,Immo_blind!$AI7-Immo_dev!EV8,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BR8<>0,Immo_blind!$AI7-Immo_dev!EW8,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BS8<>0,Immo_blind!$AI7-Immo_dev!EX8,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BT8<>0,Immo_blind!$AI7-Immo_dev!EY8,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BU8<>0,Immo_blind!$AI7-Immo_dev!EZ8,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BV8<>0,Immo_blind!$AI7-Immo_dev!FA8,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BW8<>0,Immo_blind!$AI7-Immo_dev!FB8,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BX8<>0,Immo_blind!$AI7-Immo_dev!FC8,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BY8<>0,Immo_blind!$AI7-Immo_dev!FD8,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ8<>0,Immo_blind!$AI7-Immo_dev!FE8,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CA8<>0,Immo_blind!$AI7-Immo_dev!FF8,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CB8<>0,Immo_blind!$AI7-Immo_dev!FG8,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CC8<>0,Immo_blind!$AI7-Immo_dev!FH8,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CD8<>0,Immo_blind!$AI7-Immo_dev!FI8,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CE8<>0,Immo_blind!$AI7-Immo_dev!FJ8,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CF8<>0,Immo_blind!$AI7-Immo_dev!FK8,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CG8<>0,Immo_blind!$AI7-Immo_dev!FL8,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CH8<>0,Immo_blind!$AI7-Immo_dev!FM8,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F8,Immo_blind!$A$3:$A$93,0),0,\nIF(CI8<>0,Immo_blind!$AI7-Immo_dev!FN8,0)),0)","v":0}]
[2025,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2025},{"$f":"IFERROR(IF(G$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(F9-(Immo_blind!$AI8-F9*Immo_blind!$AN8)>0,F9-(Immo_blind!$AI8-F9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(G9-(Immo_blind!$AI8-G9*Immo_blind!$AN8)>0,G9-(Immo_blind!$AI8-G9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(H9-(Immo_blind!$AI8-H9*Immo_blind!$AN8)>0,H9-(Immo_blind!$AI8-H9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(I9-(Immo_blind!$AI8-I9*Immo_blind!$AN8)>0,I9-(Immo_blind!$AI8-I9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(J9-(Immo_blind!$AI8-J9*Immo_blind!$AN8)>0,J9-(Immo_blind!$AI8-J9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(K9-(Immo_blind!$AI8-K9*Immo_blind!$AN8)>0,K9-(Immo_blind!$AI8-K9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(L9-(Immo_blind!$AI8-L9*Immo_blind!$AN8)>0,L9-(Immo_blind!$AI8-L9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(M9-(Immo_blind!$AI8-M9*Immo_blind!$AN8)>0,M9-(Immo_blind!$AI8-M9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(N9-(Immo_blind!$AI8-N9*Immo_blind!$AN8)>0,N9-(Immo_blind!$AI8-N9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(O9-(Immo_blind!$AI8-O9*Immo_blind!$AN8)>0,O9-(Immo_blind!$AI8-O9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(P9-(Immo_blind!$AI8-P9*Immo_blind!$AN8)>0,P9-(Immo_blind!$AI8-P9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(Q9-(Immo_blind!$AI8-Q9*Immo_blind!$AN8)>0,Q9-(Immo_blind!$AI8-Q9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(R9-(Immo_blind!$AI8-R9*Immo_blind!$AN8)>0,R9-(Immo_blind!$AI8-R9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(S9-(Immo_blind!$AI8-S9*Immo_blind!$AN8)>0,S9-(Immo_blind!$AI8-S9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(T9-(Immo_blind!$AI8-T9*Immo_blind!$AN8)>0,T9-(Immo_blind!$AI8-T9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(U9-(Immo_blind!$AI8-U9*Immo_blind!$AN8)>0,U9-(Immo_blind!$AI8-U9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(V9-(Immo_blind!$AI8-V9*Immo_blind!$AN8)>0,V9-(Immo_blind!$AI8-V9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(W9-(Immo_blind!$AI8-W9*Immo_blind!$AN8)>0,W9-(Immo_blind!$AI8-W9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(X9-(Immo_blind!$AI8-X9*Immo_blind!$AN8)>0,X9-(Immo_blind!$AI8-X9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(Y9-(Immo_blind!$AI8-Y9*Immo_blind!$AN8)>0,Y9-(Immo_blind!$AI8-Y9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(Z9-(Immo_blind!$AI8-Z9*Immo_blind!$AN8)>0,Z9-(Immo_blind!$AI8-Z9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AA9-(Immo_blind!$AI8-AA9*Immo_blind!$AN8)>0,AA9-(Immo_blind!$AI8-AA9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AB9-(Immo_blind!$AI8-AB9*Immo_blind!$AN8)>0,AB9-(Immo_blind!$AI8-AB9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AC9-(Immo_blind!$AI8-AC9*Immo_blind!$AN8)>0,AC9-(Immo_blind!$AI8-AC9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AD9-(Immo_blind!$AI8-AD9*Immo_blind!$AN8)>0,AD9-(Immo_blind!$AI8-AD9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AE9-(Immo_blind!$AI8-AE9*Immo_blind!$AN8)>0,AE9-(Immo_blind!$AI8-AE9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AF9-(Immo_blind!$AI8-AF9*Immo_blind!$AN8)>0,AF9-(Immo_blind!$AI8-AF9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AG9-(Immo_blind!$AI8-AG9*Immo_blind!$AN8)>0,AG9-(Immo_blind!$AI8-AG9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AH9-(Immo_blind!$AI8-AH9*Immo_blind!$AN8)>0,AH9-(Immo_blind!$AI8-AH9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AI9-(Immo_blind!$AI8-AI9*Immo_blind!$AN8)>0,AI9-(Immo_blind!$AI8-AI9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AJ9-(Immo_blind!$AI8-AJ9*Immo_blind!$AN8)>0,AJ9-(Immo_blind!$AI8-AJ9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AK9-(Immo_blind!$AI8-AK9*Immo_blind!$AN8)>0,AK9-(Immo_blind!$AI8-AK9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AL9-(Immo_blind!$AI8-AL9*Immo_blind!$AN8)>0,AL9-(Immo_blind!$AI8-AL9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AM9-(Immo_blind!$AI8-AM9*Immo_blind!$AN8)>0,AM9-(Immo_blind!$AI8-AM9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AN9-(Immo_blind!$AI8-AN9*Immo_blind!$AN8)>0,AN9-(Immo_blind!$AI8-AN9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AO9-(Immo_blind!$AI8-AO9*Immo_blind!$AN8)>0,AO9-(Immo_blind!$AI8-AO9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AP9-(Immo_blind!$AI8-AP9*Immo_blind!$AN8)>0,AP9-(Immo_blind!$AI8-AP9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AQ9-(Immo_blind!$AI8-AQ9*Immo_blind!$AN8)>0,AQ9-(Immo_blind!$AI8-AQ9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AR9-(Immo_blind!$AI8-AR9*Immo_blind!$AN8)>0,AR9-(Immo_blind!$AI8-AR9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AS9-(Immo_blind!$AI8-AS9*Immo_blind!$AN8)>0,AS9-(Immo_blind!$AI8-AS9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AT9-(Immo_blind!$AI8-AT9*Immo_blind!$AN8)>0,AT9-(Immo_blind!$AI8-AT9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AU9-(Immo_blind!$AI8-AU9*Immo_blind!$AN8)>0,AU9-(Immo_blind!$AI8-AU9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AV9-(Immo_blind!$AI8-AV9*Immo_blind!$AN8)>0,AV9-(Immo_blind!$AI8-AV9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AW9-(Immo_blind!$AI8-AW9*Immo_blind!$AN8)>0,AW9-(Immo_blind!$AI8-AW9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AX9-(Immo_blind!$AI8-AX9*Immo_blind!$AN8)>0,AX9-(Immo_blind!$AI8-AX9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AY9-(Immo_blind!$AI8-AY9*Immo_blind!$AN8)>0,AY9-(Immo_blind!$AI8-AY9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(AZ9-(Immo_blind!$AI8-AZ9*Immo_blind!$AN8)>0,AZ9-(Immo_blind!$AI8-AZ9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BA9-(Immo_blind!$AI8-BA9*Immo_blind!$AN8)>0,BA9-(Immo_blind!$AI8-BA9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BB9-(Immo_blind!$AI8-BB9*Immo_blind!$AN8)>0,BB9-(Immo_blind!$AI8-BB9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BC9-(Immo_blind!$AI8-BC9*Immo_blind!$AN8)>0,BC9-(Immo_blind!$AI8-BC9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BD9-(Immo_blind!$AI8-BD9*Immo_blind!$AN8)>0,BD9-(Immo_blind!$AI8-BD9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BE9-(Immo_blind!$AI8-BE9*Immo_blind!$AN8)>0,BE9-(Immo_blind!$AI8-BE9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BF9-(Immo_blind!$AI8-BF9*Immo_blind!$AN8)>0,BF9-(Immo_blind!$AI8-BF9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BG9-(Immo_blind!$AI8-BG9*Immo_blind!$AN8)>0,BG9-(Immo_blind!$AI8-BG9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BH9-(Immo_blind!$AI8-BH9*Immo_blind!$AN8)>0,BH9-(Immo_blind!$AI8-BH9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BI9-(Immo_blind!$AI8-BI9*Immo_blind!$AN8)>0,BI9-(Immo_blind!$AI8-BI9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BJ9-(Immo_blind!$AI8-BJ9*Immo_blind!$AN8)>0,BJ9-(Immo_blind!$AI8-BJ9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BK9-(Immo_blind!$AI8-BK9*Immo_blind!$AN8)>0,BK9-(Immo_blind!$AI8-BK9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BL9-(Immo_blind!$AI8-BL9*Immo_blind!$AN8)>0,BL9-(Immo_blind!$AI8-BL9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BM9-(Immo_blind!$AI8-BM9*Immo_blind!$AN8)>0,BM9-(Immo_blind!$AI8-BM9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BN9-(Immo_blind!$AI8-BN9*Immo_blind!$AN8)>0,BN9-(Immo_blind!$AI8-BN9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BO9-(Immo_blind!$AI8-BO9*Immo_blind!$AN8)>0,BO9-(Immo_blind!$AI8-BO9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BP9-(Immo_blind!$AI8-BP9*Immo_blind!$AN8)>0,BP9-(Immo_blind!$AI8-BP9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BQ9-(Immo_blind!$AI8-BQ9*Immo_blind!$AN8)>0,BQ9-(Immo_blind!$AI8-BQ9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BR9-(Immo_blind!$AI8-BR9*Immo_blind!$AN8)>0,BR9-(Immo_blind!$AI8-BR9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BS9-(Immo_blind!$AI8-BS9*Immo_blind!$AN8)>0,BS9-(Immo_blind!$AI8-BS9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BT9-(Immo_blind!$AI8-BT9*Immo_blind!$AN8)>0,BT9-(Immo_blind!$AI8-BT9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BU9-(Immo_blind!$AI8-BU9*Immo_blind!$AN8)>0,BU9-(Immo_blind!$AI8-BU9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BV9-(Immo_blind!$AI8-BV9*Immo_blind!$AN8)>0,BV9-(Immo_blind!$AI8-BV9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BW9-(Immo_blind!$AI8-BW9*Immo_blind!$AN8)>0,BW9-(Immo_blind!$AI8-BW9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BX9-(Immo_blind!$AI8-BX9*Immo_blind!$AN8)>0,BX9-(Immo_blind!$AI8-BX9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BY9-(Immo_blind!$AI8-BY9*Immo_blind!$AN8)>0,BY9-(Immo_blind!$AI8-BY9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(BZ9-(Immo_blind!$AI8-BZ9*Immo_blind!$AN8)>0,BZ9-(Immo_blind!$AI8-BZ9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(CA9-(Immo_blind!$AI8-CA9*Immo_blind!$AN8)>0,CA9-(Immo_blind!$AI8-CA9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(CB9-(Immo_blind!$AI8-CB9*Immo_blind!$AN8)>0,CB9-(Immo_blind!$AI8-CB9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(CC9-(Immo_blind!$AI8-CC9*Immo_blind!$AN8)>0,CC9-(Immo_blind!$AI8-CC9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(CD9-(Immo_blind!$AI8-CD9*Immo_blind!$AN8)>0,CD9-(Immo_blind!$AI8-CD9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(CE9-(Immo_blind!$AI8-CE9*Immo_blind!$AN8)>0,CE9-(Immo_blind!$AI8-CE9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(CF9-(Immo_blind!$AI8-CF9*Immo_blind!$AN8)>0,CF9-(Immo_blind!$AI8-CF9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(CG9-(Immo_blind!$AI8-CG9*Immo_blind!$AN8)>0,CG9-(Immo_blind!$AI8-CG9*Immo_blind!$AN8),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F9,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F9,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA8,\nIF(CH9-(Immo_blind!$AI8-CH9*Immo_blind!$AN8)>0,CH9-(Immo_blind!$AI8-CH9*Immo_blind!$AN8),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2025},{"$f":"IFERROR(IF(CL$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nG9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nH9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nI9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nJ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nK9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nL9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nM9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nN9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nO9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nP9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nQ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nR9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nS9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nT9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nU9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nV9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nW9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nX9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nY9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nZ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAA9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAB9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAC9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAD9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAE9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAF9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAG9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAH9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAI9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAJ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAK9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAL9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAM9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAN9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAO9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAP9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAQ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAR9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAS9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAT9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAU9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAV9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAW9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAX9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAY9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nAZ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBA9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBB9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBC9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBD9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBE9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBF9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBG9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBH9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBI9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBJ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBK9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBL9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBM9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBN9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBO9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBP9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBQ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBR9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBS9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBT9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBU9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBV9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBW9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBX9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBY9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nBZ9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCA9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCB9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCC9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCD9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCE9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCF9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCG9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCH9*Immo_blind!$AN8),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nCI9*Immo_blind!$AN8),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2025},{"$f":"IFERROR(IF(FQ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(G9<>0,Immo_blind!$AI8-Immo_dev!CL9,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(H9<>0,Immo_blind!$AI8-Immo_dev!CM9,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(I9<>0,Immo_blind!$AI8-Immo_dev!CN9,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(J9<>0,Immo_blind!$AI8-Immo_dev!CO9,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(K9<>0,Immo_blind!$AI8-Immo_dev!CP9,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(L9<>0,Immo_blind!$AI8-Immo_dev!CQ9,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(M9<>0,Immo_blind!$AI8-Immo_dev!CR9,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(N9<>0,Immo_blind!$AI8-Immo_dev!CS9,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(O9<>0,Immo_blind!$AI8-Immo_dev!CT9,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(P9<>0,Immo_blind!$AI8-Immo_dev!CU9,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(Q9<>0,Immo_blind!$AI8-Immo_dev!CV9,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(R9<>0,Immo_blind!$AI8-Immo_dev!CW9,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(S9<>0,Immo_blind!$AI8-Immo_dev!CX9,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(T9<>0,Immo_blind!$AI8-Immo_dev!CY9,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(U9<>0,Immo_blind!$AI8-Immo_dev!CZ9,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(V9<>0,Immo_blind!$AI8-Immo_dev!DA9,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(W9<>0,Immo_blind!$AI8-Immo_dev!DB9,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(X9<>0,Immo_blind!$AI8-Immo_dev!DC9,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(Y9<>0,Immo_blind!$AI8-Immo_dev!DD9,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(Z9<>0,Immo_blind!$AI8-Immo_dev!DE9,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AA9<>0,Immo_blind!$AI8-Immo_dev!DF9,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AB9<>0,Immo_blind!$AI8-Immo_dev!DG9,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AC9<>0,Immo_blind!$AI8-Immo_dev!DH9,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AD9<>0,Immo_blind!$AI8-Immo_dev!DI9,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AE9<>0,Immo_blind!$AI8-Immo_dev!DJ9,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AF9<>0,Immo_blind!$AI8-Immo_dev!DK9,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AG9<>0,Immo_blind!$AI8-Immo_dev!DL9,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AH9<>0,Immo_blind!$AI8-Immo_dev!DM9,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AI9<>0,Immo_blind!$AI8-Immo_dev!DN9,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ9<>0,Immo_blind!$AI8-Immo_dev!DO9,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AK9<>0,Immo_blind!$AI8-Immo_dev!DP9,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AL9<>0,Immo_blind!$AI8-Immo_dev!DQ9,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AM9<>0,Immo_blind!$AI8-Immo_dev!DR9,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AN9<>0,Immo_blind!$AI8-Immo_dev!DS9,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AO9<>0,Immo_blind!$AI8-Immo_dev!DT9,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AP9<>0,Immo_blind!$AI8-Immo_dev!DU9,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ9<>0,Immo_blind!$AI8-Immo_dev!DV9,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AR9<>0,Immo_blind!$AI8-Immo_dev!DW9,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AS9<>0,Immo_blind!$AI8-Immo_dev!DX9,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AT9<>0,Immo_blind!$AI8-Immo_dev!DY9,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AU9<>0,Immo_blind!$AI8-Immo_dev!DZ9,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AV9<>0,Immo_blind!$AI8-Immo_dev!EA9,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AW9<>0,Immo_blind!$AI8-Immo_dev!EB9,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AX9<>0,Immo_blind!$AI8-Immo_dev!EC9,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AY9<>0,Immo_blind!$AI8-Immo_dev!ED9,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ9<>0,Immo_blind!$AI8-Immo_dev!EE9,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BA9<>0,Immo_blind!$AI8-Immo_dev!EF9,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BB9<>0,Immo_blind!$AI8-Immo_dev!EG9,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BC9<>0,Immo_blind!$AI8-Immo_dev!EH9,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BD9<>0,Immo_blind!$AI8-Immo_dev!EI9,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BE9<>0,Immo_blind!$AI8-Immo_dev!EJ9,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BF9<>0,Immo_blind!$AI8-Immo_dev!EK9,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BG9<>0,Immo_blind!$AI8-Immo_dev!EL9,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BH9<>0,Immo_blind!$AI8-Immo_dev!EM9,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BI9<>0,Immo_blind!$AI8-Immo_dev!EN9,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ9<>0,Immo_blind!$AI8-Immo_dev!EO9,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BK9<>0,Immo_blind!$AI8-Immo_dev!EP9,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BL9<>0,Immo_blind!$AI8-Immo_dev!EQ9,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BM9<>0,Immo_blind!$AI8-Immo_dev!ER9,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BN9<>0,Immo_blind!$AI8-Immo_dev!ES9,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BO9<>0,Immo_blind!$AI8-Immo_dev!ET9,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BP9<>0,Immo_blind!$AI8-Immo_dev!EU9,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ9<>0,Immo_blind!$AI8-Immo_dev!EV9,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BR9<>0,Immo_blind!$AI8-Immo_dev!EW9,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BS9<>0,Immo_blind!$AI8-Immo_dev!EX9,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BT9<>0,Immo_blind!$AI8-Immo_dev!EY9,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BU9<>0,Immo_blind!$AI8-Immo_dev!EZ9,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BV9<>0,Immo_blind!$AI8-Immo_dev!FA9,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BW9<>0,Immo_blind!$AI8-Immo_dev!FB9,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BX9<>0,Immo_blind!$AI8-Immo_dev!FC9,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BY9<>0,Immo_blind!$AI8-Immo_dev!FD9,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ9<>0,Immo_blind!$AI8-Immo_dev!FE9,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CA9<>0,Immo_blind!$AI8-Immo_dev!FF9,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CB9<>0,Immo_blind!$AI8-Immo_dev!FG9,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CC9<>0,Immo_blind!$AI8-Immo_dev!FH9,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CD9<>0,Immo_blind!$AI8-Immo_dev!FI9,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CE9<>0,Immo_blind!$AI8-Immo_dev!FJ9,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CF9<>0,Immo_blind!$AI8-Immo_dev!FK9,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CG9<>0,Immo_blind!$AI8-Immo_dev!FL9,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CH9<>0,Immo_blind!$AI8-Immo_dev!FM9,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F9,Immo_blind!$A$3:$A$93,0),0,\nIF(CI9<>0,Immo_blind!$AI8-Immo_dev!FN9,0)),0)","v":0}]
[2026,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2026},{"$f":"IFERROR(IF(G$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(F10-(Immo_blind!$AI9-F10*Immo_blind!$AN9)>0,F10-(Immo_blind!$AI9-F10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(G10-(Immo_blind!$AI9-G10*Immo_blind!$AN9)>0,G10-(Immo_blind!$AI9-G10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(H10-(Immo_blind!$AI9-H10*Immo_blind!$AN9)>0,H10-(Immo_blind!$AI9-H10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(I10-(Immo_blind!$AI9-I10*Immo_blind!$AN9)>0,I10-(Immo_blind!$AI9-I10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(J10-(Immo_blind!$AI9-J10*Immo_blind!$AN9)>0,J10-(Immo_blind!$AI9-J10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(K10-(Immo_blind!$AI9-K10*Immo_blind!$AN9)>0,K10-(Immo_blind!$AI9-K10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(L10-(Immo_blind!$AI9-L10*Immo_blind!$AN9)>0,L10-(Immo_blind!$AI9-L10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(M10-(Immo_blind!$AI9-M10*Immo_blind!$AN9)>0,M10-(Immo_blind!$AI9-M10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(N10-(Immo_blind!$AI9-N10*Immo_blind!$AN9)>0,N10-(Immo_blind!$AI9-N10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(O10-(Immo_blind!$AI9-O10*Immo_blind!$AN9)>0,O10-(Immo_blind!$AI9-O10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(P10-(Immo_blind!$AI9-P10*Immo_blind!$AN9)>0,P10-(Immo_blind!$AI9-P10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(Q10-(Immo_blind!$AI9-Q10*Immo_blind!$AN9)>0,Q10-(Immo_blind!$AI9-Q10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(R10-(Immo_blind!$AI9-R10*Immo_blind!$AN9)>0,R10-(Immo_blind!$AI9-R10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(S10-(Immo_blind!$AI9-S10*Immo_blind!$AN9)>0,S10-(Immo_blind!$AI9-S10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(T10-(Immo_blind!$AI9-T10*Immo_blind!$AN9)>0,T10-(Immo_blind!$AI9-T10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(U10-(Immo_blind!$AI9-U10*Immo_blind!$AN9)>0,U10-(Immo_blind!$AI9-U10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(V10-(Immo_blind!$AI9-V10*Immo_blind!$AN9)>0,V10-(Immo_blind!$AI9-V10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(W10-(Immo_blind!$AI9-W10*Immo_blind!$AN9)>0,W10-(Immo_blind!$AI9-W10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(X10-(Immo_blind!$AI9-X10*Immo_blind!$AN9)>0,X10-(Immo_blind!$AI9-X10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(Y10-(Immo_blind!$AI9-Y10*Immo_blind!$AN9)>0,Y10-(Immo_blind!$AI9-Y10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(Z10-(Immo_blind!$AI9-Z10*Immo_blind!$AN9)>0,Z10-(Immo_blind!$AI9-Z10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AA10-(Immo_blind!$AI9-AA10*Immo_blind!$AN9)>0,AA10-(Immo_blind!$AI9-AA10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AB10-(Immo_blind!$AI9-AB10*Immo_blind!$AN9)>0,AB10-(Immo_blind!$AI9-AB10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AC10-(Immo_blind!$AI9-AC10*Immo_blind!$AN9)>0,AC10-(Immo_blind!$AI9-AC10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AD10-(Immo_blind!$AI9-AD10*Immo_blind!$AN9)>0,AD10-(Immo_blind!$AI9-AD10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AE10-(Immo_blind!$AI9-AE10*Immo_blind!$AN9)>0,AE10-(Immo_blind!$AI9-AE10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AF10-(Immo_blind!$AI9-AF10*Immo_blind!$AN9)>0,AF10-(Immo_blind!$AI9-AF10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AG10-(Immo_blind!$AI9-AG10*Immo_blind!$AN9)>0,AG10-(Immo_blind!$AI9-AG10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AH10-(Immo_blind!$AI9-AH10*Immo_blind!$AN9)>0,AH10-(Immo_blind!$AI9-AH10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AI10-(Immo_blind!$AI9-AI10*Immo_blind!$AN9)>0,AI10-(Immo_blind!$AI9-AI10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AJ10-(Immo_blind!$AI9-AJ10*Immo_blind!$AN9)>0,AJ10-(Immo_blind!$AI9-AJ10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AK10-(Immo_blind!$AI9-AK10*Immo_blind!$AN9)>0,AK10-(Immo_blind!$AI9-AK10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AL10-(Immo_blind!$AI9-AL10*Immo_blind!$AN9)>0,AL10-(Immo_blind!$AI9-AL10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AM10-(Immo_blind!$AI9-AM10*Immo_blind!$AN9)>0,AM10-(Immo_blind!$AI9-AM10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AN10-(Immo_blind!$AI9-AN10*Immo_blind!$AN9)>0,AN10-(Immo_blind!$AI9-AN10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AO10-(Immo_blind!$AI9-AO10*Immo_blind!$AN9)>0,AO10-(Immo_blind!$AI9-AO10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AP10-(Immo_blind!$AI9-AP10*Immo_blind!$AN9)>0,AP10-(Immo_blind!$AI9-AP10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AQ10-(Immo_blind!$AI9-AQ10*Immo_blind!$AN9)>0,AQ10-(Immo_blind!$AI9-AQ10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AR10-(Immo_blind!$AI9-AR10*Immo_blind!$AN9)>0,AR10-(Immo_blind!$AI9-AR10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AS10-(Immo_blind!$AI9-AS10*Immo_blind!$AN9)>0,AS10-(Immo_blind!$AI9-AS10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AT10-(Immo_blind!$AI9-AT10*Immo_blind!$AN9)>0,AT10-(Immo_blind!$AI9-AT10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AU10-(Immo_blind!$AI9-AU10*Immo_blind!$AN9)>0,AU10-(Immo_blind!$AI9-AU10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AV10-(Immo_blind!$AI9-AV10*Immo_blind!$AN9)>0,AV10-(Immo_blind!$AI9-AV10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AW10-(Immo_blind!$AI9-AW10*Immo_blind!$AN9)>0,AW10-(Immo_blind!$AI9-AW10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AX10-(Immo_blind!$AI9-AX10*Immo_blind!$AN9)>0,AX10-(Immo_blind!$AI9-AX10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AY10-(Immo_blind!$AI9-AY10*Immo_blind!$AN9)>0,AY10-(Immo_blind!$AI9-AY10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(AZ10-(Immo_blind!$AI9-AZ10*Immo_blind!$AN9)>0,AZ10-(Immo_blind!$AI9-AZ10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BA10-(Immo_blind!$AI9-BA10*Immo_blind!$AN9)>0,BA10-(Immo_blind!$AI9-BA10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BB10-(Immo_blind!$AI9-BB10*Immo_blind!$AN9)>0,BB10-(Immo_blind!$AI9-BB10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BC10-(Immo_blind!$AI9-BC10*Immo_blind!$AN9)>0,BC10-(Immo_blind!$AI9-BC10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BD10-(Immo_blind!$AI9-BD10*Immo_blind!$AN9)>0,BD10-(Immo_blind!$AI9-BD10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BE10-(Immo_blind!$AI9-BE10*Immo_blind!$AN9)>0,BE10-(Immo_blind!$AI9-BE10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BF10-(Immo_blind!$AI9-BF10*Immo_blind!$AN9)>0,BF10-(Immo_blind!$AI9-BF10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BG10-(Immo_blind!$AI9-BG10*Immo_blind!$AN9)>0,BG10-(Immo_blind!$AI9-BG10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BH10-(Immo_blind!$AI9-BH10*Immo_blind!$AN9)>0,BH10-(Immo_blind!$AI9-BH10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BI10-(Immo_blind!$AI9-BI10*Immo_blind!$AN9)>0,BI10-(Immo_blind!$AI9-BI10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BJ10-(Immo_blind!$AI9-BJ10*Immo_blind!$AN9)>0,BJ10-(Immo_blind!$AI9-BJ10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BK10-(Immo_blind!$AI9-BK10*Immo_blind!$AN9)>0,BK10-(Immo_blind!$AI9-BK10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BL10-(Immo_blind!$AI9-BL10*Immo_blind!$AN9)>0,BL10-(Immo_blind!$AI9-BL10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BM10-(Immo_blind!$AI9-BM10*Immo_blind!$AN9)>0,BM10-(Immo_blind!$AI9-BM10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BN10-(Immo_blind!$AI9-BN10*Immo_blind!$AN9)>0,BN10-(Immo_blind!$AI9-BN10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BO10-(Immo_blind!$AI9-BO10*Immo_blind!$AN9)>0,BO10-(Immo_blind!$AI9-BO10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BP10-(Immo_blind!$AI9-BP10*Immo_blind!$AN9)>0,BP10-(Immo_blind!$AI9-BP10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BQ10-(Immo_blind!$AI9-BQ10*Immo_blind!$AN9)>0,BQ10-(Immo_blind!$AI9-BQ10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BR10-(Immo_blind!$AI9-BR10*Immo_blind!$AN9)>0,BR10-(Immo_blind!$AI9-BR10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BS10-(Immo_blind!$AI9-BS10*Immo_blind!$AN9)>0,BS10-(Immo_blind!$AI9-BS10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BT10-(Immo_blind!$AI9-BT10*Immo_blind!$AN9)>0,BT10-(Immo_blind!$AI9-BT10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BU10-(Immo_blind!$AI9-BU10*Immo_blind!$AN9)>0,BU10-(Immo_blind!$AI9-BU10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BV10-(Immo_blind!$AI9-BV10*Immo_blind!$AN9)>0,BV10-(Immo_blind!$AI9-BV10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BW10-(Immo_blind!$AI9-BW10*Immo_blind!$AN9)>0,BW10-(Immo_blind!$AI9-BW10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BX10-(Immo_blind!$AI9-BX10*Immo_blind!$AN9)>0,BX10-(Immo_blind!$AI9-BX10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BY10-(Immo_blind!$AI9-BY10*Immo_blind!$AN9)>0,BY10-(Immo_blind!$AI9-BY10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(BZ10-(Immo_blind!$AI9-BZ10*Immo_blind!$AN9)>0,BZ10-(Immo_blind!$AI9-BZ10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(CA10-(Immo_blind!$AI9-CA10*Immo_blind!$AN9)>0,CA10-(Immo_blind!$AI9-CA10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(CB10-(Immo_blind!$AI9-CB10*Immo_blind!$AN9)>0,CB10-(Immo_blind!$AI9-CB10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(CC10-(Immo_blind!$AI9-CC10*Immo_blind!$AN9)>0,CC10-(Immo_blind!$AI9-CC10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(CD10-(Immo_blind!$AI9-CD10*Immo_blind!$AN9)>0,CD10-(Immo_blind!$AI9-CD10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(CE10-(Immo_blind!$AI9-CE10*Immo_blind!$AN9)>0,CE10-(Immo_blind!$AI9-CE10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(CF10-(Immo_blind!$AI9-CF10*Immo_blind!$AN9)>0,CF10-(Immo_blind!$AI9-CF10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(CG10-(Immo_blind!$AI9-CG10*Immo_blind!$AN9)>0,CG10-(Immo_blind!$AI9-CG10*Immo_blind!$AN9),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F10,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F10,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA9,\nIF(CH10-(Immo_blind!$AI9-CH10*Immo_blind!$AN9)>0,CH10-(Immo_blind!$AI9-CH10*Immo_blind!$AN9),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2026},{"$f":"IFERROR(IF(CL$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nG10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nH10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nI10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nJ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nK10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nL10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nM10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nN10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nO10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nP10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nQ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nR10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nS10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nT10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nU10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nV10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nW10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nX10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nY10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nZ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAA10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAB10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAC10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAD10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAE10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAF10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAG10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAH10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAI10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAJ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAK10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAL10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAM10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAN10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAO10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAP10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAQ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAR10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAS10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAT10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAU10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAV10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAW10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAX10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAY10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nAZ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBA10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBB10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBC10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBD10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBE10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBF10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBG10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBH10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBI10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBJ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBK10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBL10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBM10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBN10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBO10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBP10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBQ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBR10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBS10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBT10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBU10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBV10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBW10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBX10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBY10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nBZ10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCA10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCB10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCC10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCD10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCE10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCF10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCG10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCH10*Immo_blind!$AN9),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nCI10*Immo_blind!$AN9),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2026},{"$f":"IFERROR(IF(FQ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(G10<>0,Immo_blind!$AI9-Immo_dev!CL10,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(H10<>0,Immo_blind!$AI9-Immo_dev!CM10,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(I10<>0,Immo_blind!$AI9-Immo_dev!CN10,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(J10<>0,Immo_blind!$AI9-Immo_dev!CO10,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(K10<>0,Immo_blind!$AI9-Immo_dev!CP10,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(L10<>0,Immo_blind!$AI9-Immo_dev!CQ10,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(M10<>0,Immo_blind!$AI9-Immo_dev!CR10,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(N10<>0,Immo_blind!$AI9-Immo_dev!CS10,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(O10<>0,Immo_blind!$AI9-Immo_dev!CT10,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(P10<>0,Immo_blind!$AI9-Immo_dev!CU10,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(Q10<>0,Immo_blind!$AI9-Immo_dev!CV10,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(R10<>0,Immo_blind!$AI9-Immo_dev!CW10,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(S10<>0,Immo_blind!$AI9-Immo_dev!CX10,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(T10<>0,Immo_blind!$AI9-Immo_dev!CY10,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(U10<>0,Immo_blind!$AI9-Immo_dev!CZ10,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(V10<>0,Immo_blind!$AI9-Immo_dev!DA10,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(W10<>0,Immo_blind!$AI9-Immo_dev!DB10,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(X10<>0,Immo_blind!$AI9-Immo_dev!DC10,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(Y10<>0,Immo_blind!$AI9-Immo_dev!DD10,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(Z10<>0,Immo_blind!$AI9-Immo_dev!DE10,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AA10<>0,Immo_blind!$AI9-Immo_dev!DF10,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AB10<>0,Immo_blind!$AI9-Immo_dev!DG10,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AC10<>0,Immo_blind!$AI9-Immo_dev!DH10,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AD10<>0,Immo_blind!$AI9-Immo_dev!DI10,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AE10<>0,Immo_blind!$AI9-Immo_dev!DJ10,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AF10<>0,Immo_blind!$AI9-Immo_dev!DK10,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AG10<>0,Immo_blind!$AI9-Immo_dev!DL10,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AH10<>0,Immo_blind!$AI9-Immo_dev!DM10,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AI10<>0,Immo_blind!$AI9-Immo_dev!DN10,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ10<>0,Immo_blind!$AI9-Immo_dev!DO10,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AK10<>0,Immo_blind!$AI9-Immo_dev!DP10,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AL10<>0,Immo_blind!$AI9-Immo_dev!DQ10,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AM10<>0,Immo_blind!$AI9-Immo_dev!DR10,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AN10<>0,Immo_blind!$AI9-Immo_dev!DS10,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AO10<>0,Immo_blind!$AI9-Immo_dev!DT10,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AP10<>0,Immo_blind!$AI9-Immo_dev!DU10,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ10<>0,Immo_blind!$AI9-Immo_dev!DV10,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AR10<>0,Immo_blind!$AI9-Immo_dev!DW10,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AS10<>0,Immo_blind!$AI9-Immo_dev!DX10,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AT10<>0,Immo_blind!$AI9-Immo_dev!DY10,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AU10<>0,Immo_blind!$AI9-Immo_dev!DZ10,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AV10<>0,Immo_blind!$AI9-Immo_dev!EA10,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AW10<>0,Immo_blind!$AI9-Immo_dev!EB10,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AX10<>0,Immo_blind!$AI9-Immo_dev!EC10,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AY10<>0,Immo_blind!$AI9-Immo_dev!ED10,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ10<>0,Immo_blind!$AI9-Immo_dev!EE10,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BA10<>0,Immo_blind!$AI9-Immo_dev!EF10,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BB10<>0,Immo_blind!$AI9-Immo_dev!EG10,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BC10<>0,Immo_blind!$AI9-Immo_dev!EH10,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BD10<>0,Immo_blind!$AI9-Immo_dev!EI10,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BE10<>0,Immo_blind!$AI9-Immo_dev!EJ10,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BF10<>0,Immo_blind!$AI9-Immo_dev!EK10,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BG10<>0,Immo_blind!$AI9-Immo_dev!EL10,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BH10<>0,Immo_blind!$AI9-Immo_dev!EM10,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BI10<>0,Immo_blind!$AI9-Immo_dev!EN10,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ10<>0,Immo_blind!$AI9-Immo_dev!EO10,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BK10<>0,Immo_blind!$AI9-Immo_dev!EP10,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BL10<>0,Immo_blind!$AI9-Immo_dev!EQ10,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BM10<>0,Immo_blind!$AI9-Immo_dev!ER10,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BN10<>0,Immo_blind!$AI9-Immo_dev!ES10,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BO10<>0,Immo_blind!$AI9-Immo_dev!ET10,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BP10<>0,Immo_blind!$AI9-Immo_dev!EU10,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ10<>0,Immo_blind!$AI9-Immo_dev!EV10,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BR10<>0,Immo_blind!$AI9-Immo_dev!EW10,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BS10<>0,Immo_blind!$AI9-Immo_dev!EX10,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BT10<>0,Immo_blind!$AI9-Immo_dev!EY10,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BU10<>0,Immo_blind!$AI9-Immo_dev!EZ10,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BV10<>0,Immo_blind!$AI9-Immo_dev!FA10,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BW10<>0,Immo_blind!$AI9-Immo_dev!FB10,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BX10<>0,Immo_blind!$AI9-Immo_dev!FC10,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BY10<>0,Immo_blind!$AI9-Immo_dev!FD10,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ10<>0,Immo_blind!$AI9-Immo_dev!FE10,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CA10<>0,Immo_blind!$AI9-Immo_dev!FF10,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CB10<>0,Immo_blind!$AI9-Immo_dev!FG10,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CC10<>0,Immo_blind!$AI9-Immo_dev!FH10,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CD10<>0,Immo_blind!$AI9-Immo_dev!FI10,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CE10<>0,Immo_blind!$AI9-Immo_dev!FJ10,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CF10<>0,Immo_blind!$AI9-Immo_dev!FK10,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CG10<>0,Immo_blind!$AI9-Immo_dev!FL10,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CH10<>0,Immo_blind!$AI9-Immo_dev!FM10,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F10,Immo_blind!$A$3:$A$93,0),0,\nIF(CI10<>0,Immo_blind!$AI9-Immo_dev!FN10,0)),0)","v":0}]
[2027,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2027},{"$f":"IFERROR(IF(G$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(F11-(Immo_blind!$AI10-F11*Immo_blind!$AN10)>0,F11-(Immo_blind!$AI10-F11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(G11-(Immo_blind!$AI10-G11*Immo_blind!$AN10)>0,G11-(Immo_blind!$AI10-G11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(H11-(Immo_blind!$AI10-H11*Immo_blind!$AN10)>0,H11-(Immo_blind!$AI10-H11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(I11-(Immo_blind!$AI10-I11*Immo_blind!$AN10)>0,I11-(Immo_blind!$AI10-I11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(J11-(Immo_blind!$AI10-J11*Immo_blind!$AN10)>0,J11-(Immo_blind!$AI10-J11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(K11-(Immo_blind!$AI10-K11*Immo_blind!$AN10)>0,K11-(Immo_blind!$AI10-K11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(L11-(Immo_blind!$AI10-L11*Immo_blind!$AN10)>0,L11-(Immo_blind!$AI10-L11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(M11-(Immo_blind!$AI10-M11*Immo_blind!$AN10)>0,M11-(Immo_blind!$AI10-M11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(N11-(Immo_blind!$AI10-N11*Immo_blind!$AN10)>0,N11-(Immo_blind!$AI10-N11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(O11-(Immo_blind!$AI10-O11*Immo_blind!$AN10)>0,O11-(Immo_blind!$AI10-O11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(P11-(Immo_blind!$AI10-P11*Immo_blind!$AN10)>0,P11-(Immo_blind!$AI10-P11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(Q11-(Immo_blind!$AI10-Q11*Immo_blind!$AN10)>0,Q11-(Immo_blind!$AI10-Q11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(R11-(Immo_blind!$AI10-R11*Immo_blind!$AN10)>0,R11-(Immo_blind!$AI10-R11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(S11-(Immo_blind!$AI10-S11*Immo_blind!$AN10)>0,S11-(Immo_blind!$AI10-S11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(T11-(Immo_blind!$AI10-T11*Immo_blind!$AN10)>0,T11-(Immo_blind!$AI10-T11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(U11-(Immo_blind!$AI10-U11*Immo_blind!$AN10)>0,U11-(Immo_blind!$AI10-U11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(V11-(Immo_blind!$AI10-V11*Immo_blind!$AN10)>0,V11-(Immo_blind!$AI10-V11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(W11-(Immo_blind!$AI10-W11*Immo_blind!$AN10)>0,W11-(Immo_blind!$AI10-W11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(X11-(Immo_blind!$AI10-X11*Immo_blind!$AN10)>0,X11-(Immo_blind!$AI10-X11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(Y11-(Immo_blind!$AI10-Y11*Immo_blind!$AN10)>0,Y11-(Immo_blind!$AI10-Y11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(Z11-(Immo_blind!$AI10-Z11*Immo_blind!$AN10)>0,Z11-(Immo_blind!$AI10-Z11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AA11-(Immo_blind!$AI10-AA11*Immo_blind!$AN10)>0,AA11-(Immo_blind!$AI10-AA11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AB11-(Immo_blind!$AI10-AB11*Immo_blind!$AN10)>0,AB11-(Immo_blind!$AI10-AB11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AC11-(Immo_blind!$AI10-AC11*Immo_blind!$AN10)>0,AC11-(Immo_blind!$AI10-AC11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AD11-(Immo_blind!$AI10-AD11*Immo_blind!$AN10)>0,AD11-(Immo_blind!$AI10-AD11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AE11-(Immo_blind!$AI10-AE11*Immo_blind!$AN10)>0,AE11-(Immo_blind!$AI10-AE11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AF11-(Immo_blind!$AI10-AF11*Immo_blind!$AN10)>0,AF11-(Immo_blind!$AI10-AF11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AG11-(Immo_blind!$AI10-AG11*Immo_blind!$AN10)>0,AG11-(Immo_blind!$AI10-AG11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AH11-(Immo_blind!$AI10-AH11*Immo_blind!$AN10)>0,AH11-(Immo_blind!$AI10-AH11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AI11-(Immo_blind!$AI10-AI11*Immo_blind!$AN10)>0,AI11-(Immo_blind!$AI10-AI11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AJ11-(Immo_blind!$AI10-AJ11*Immo_blind!$AN10)>0,AJ11-(Immo_blind!$AI10-AJ11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AK11-(Immo_blind!$AI10-AK11*Immo_blind!$AN10)>0,AK11-(Immo_blind!$AI10-AK11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AL11-(Immo_blind!$AI10-AL11*Immo_blind!$AN10)>0,AL11-(Immo_blind!$AI10-AL11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AM11-(Immo_blind!$AI10-AM11*Immo_blind!$AN10)>0,AM11-(Immo_blind!$AI10-AM11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AN11-(Immo_blind!$AI10-AN11*Immo_blind!$AN10)>0,AN11-(Immo_blind!$AI10-AN11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AO11-(Immo_blind!$AI10-AO11*Immo_blind!$AN10)>0,AO11-(Immo_blind!$AI10-AO11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AP11-(Immo_blind!$AI10-AP11*Immo_blind!$AN10)>0,AP11-(Immo_blind!$AI10-AP11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AQ11-(Immo_blind!$AI10-AQ11*Immo_blind!$AN10)>0,AQ11-(Immo_blind!$AI10-AQ11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AR11-(Immo_blind!$AI10-AR11*Immo_blind!$AN10)>0,AR11-(Immo_blind!$AI10-AR11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AS11-(Immo_blind!$AI10-AS11*Immo_blind!$AN10)>0,AS11-(Immo_blind!$AI10-AS11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AT11-(Immo_blind!$AI10-AT11*Immo_blind!$AN10)>0,AT11-(Immo_blind!$AI10-AT11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AU11-(Immo_blind!$AI10-AU11*Immo_blind!$AN10)>0,AU11-(Immo_blind!$AI10-AU11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AV11-(Immo_blind!$AI10-AV11*Immo_blind!$AN10)>0,AV11-(Immo_blind!$AI10-AV11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AW11-(Immo_blind!$AI10-AW11*Immo_blind!$AN10)>0,AW11-(Immo_blind!$AI10-AW11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AX11-(Immo_blind!$AI10-AX11*Immo_blind!$AN10)>0,AX11-(Immo_blind!$AI10-AX11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AY11-(Immo_blind!$AI10-AY11*Immo_blind!$AN10)>0,AY11-(Immo_blind!$AI10-AY11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(AZ11-(Immo_blind!$AI10-AZ11*Immo_blind!$AN10)>0,AZ11-(Immo_blind!$AI10-AZ11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BA11-(Immo_blind!$AI10-BA11*Immo_blind!$AN10)>0,BA11-(Immo_blind!$AI10-BA11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BB11-(Immo_blind!$AI10-BB11*Immo_blind!$AN10)>0,BB11-(Immo_blind!$AI10-BB11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BC11-(Immo_blind!$AI10-BC11*Immo_blind!$AN10)>0,BC11-(Immo_blind!$AI10-BC11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BD11-(Immo_blind!$AI10-BD11*Immo_blind!$AN10)>0,BD11-(Immo_blind!$AI10-BD11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BE11-(Immo_blind!$AI10-BE11*Immo_blind!$AN10)>0,BE11-(Immo_blind!$AI10-BE11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BF11-(Immo_blind!$AI10-BF11*Immo_blind!$AN10)>0,BF11-(Immo_blind!$AI10-BF11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BG11-(Immo_blind!$AI10-BG11*Immo_blind!$AN10)>0,BG11-(Immo_blind!$AI10-BG11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BH11-(Immo_blind!$AI10-BH11*Immo_blind!$AN10)>0,BH11-(Immo_blind!$AI10-BH11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BI11-(Immo_blind!$AI10-BI11*Immo_blind!$AN10)>0,BI11-(Immo_blind!$AI10-BI11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BJ11-(Immo_blind!$AI10-BJ11*Immo_blind!$AN10)>0,BJ11-(Immo_blind!$AI10-BJ11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BK11-(Immo_blind!$AI10-BK11*Immo_blind!$AN10)>0,BK11-(Immo_blind!$AI10-BK11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BL11-(Immo_blind!$AI10-BL11*Immo_blind!$AN10)>0,BL11-(Immo_blind!$AI10-BL11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BM11-(Immo_blind!$AI10-BM11*Immo_blind!$AN10)>0,BM11-(Immo_blind!$AI10-BM11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BN11-(Immo_blind!$AI10-BN11*Immo_blind!$AN10)>0,BN11-(Immo_blind!$AI10-BN11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BO11-(Immo_blind!$AI10-BO11*Immo_blind!$AN10)>0,BO11-(Immo_blind!$AI10-BO11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BP11-(Immo_blind!$AI10-BP11*Immo_blind!$AN10)>0,BP11-(Immo_blind!$AI10-BP11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BQ11-(Immo_blind!$AI10-BQ11*Immo_blind!$AN10)>0,BQ11-(Immo_blind!$AI10-BQ11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BR11-(Immo_blind!$AI10-BR11*Immo_blind!$AN10)>0,BR11-(Immo_blind!$AI10-BR11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BS11-(Immo_blind!$AI10-BS11*Immo_blind!$AN10)>0,BS11-(Immo_blind!$AI10-BS11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BT11-(Immo_blind!$AI10-BT11*Immo_blind!$AN10)>0,BT11-(Immo_blind!$AI10-BT11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BU11-(Immo_blind!$AI10-BU11*Immo_blind!$AN10)>0,BU11-(Immo_blind!$AI10-BU11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BV11-(Immo_blind!$AI10-BV11*Immo_blind!$AN10)>0,BV11-(Immo_blind!$AI10-BV11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BW11-(Immo_blind!$AI10-BW11*Immo_blind!$AN10)>0,BW11-(Immo_blind!$AI10-BW11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BX11-(Immo_blind!$AI10-BX11*Immo_blind!$AN10)>0,BX11-(Immo_blind!$AI10-BX11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BY11-(Immo_blind!$AI10-BY11*Immo_blind!$AN10)>0,BY11-(Immo_blind!$AI10-BY11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(BZ11-(Immo_blind!$AI10-BZ11*Immo_blind!$AN10)>0,BZ11-(Immo_blind!$AI10-BZ11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(CA11-(Immo_blind!$AI10-CA11*Immo_blind!$AN10)>0,CA11-(Immo_blind!$AI10-CA11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(CB11-(Immo_blind!$AI10-CB11*Immo_blind!$AN10)>0,CB11-(Immo_blind!$AI10-CB11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(CC11-(Immo_blind!$AI10-CC11*Immo_blind!$AN10)>0,CC11-(Immo_blind!$AI10-CC11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(CD11-(Immo_blind!$AI10-CD11*Immo_blind!$AN10)>0,CD11-(Immo_blind!$AI10-CD11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(CE11-(Immo_blind!$AI10-CE11*Immo_blind!$AN10)>0,CE11-(Immo_blind!$AI10-CE11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(CF11-(Immo_blind!$AI10-CF11*Immo_blind!$AN10)>0,CF11-(Immo_blind!$AI10-CF11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(CG11-(Immo_blind!$AI10-CG11*Immo_blind!$AN10)>0,CG11-(Immo_blind!$AI10-CG11*Immo_blind!$AN10),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F11,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F11,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA10,\nIF(CH11-(Immo_blind!$AI10-CH11*Immo_blind!$AN10)>0,CH11-(Immo_blind!$AI10-CH11*Immo_blind!$AN10),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2027},{"$f":"IFERROR(IF(CL$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nG11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nH11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nI11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nJ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nK11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nL11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nM11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nN11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nO11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nP11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nQ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nR11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nS11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nT11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nU11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nV11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nW11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nX11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nY11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nZ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAA11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAB11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAC11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAD11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAE11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAF11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAG11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAH11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAI11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAJ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAK11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAL11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAM11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAN11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAO11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAP11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAQ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAR11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAS11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAT11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAU11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAV11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAW11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAX11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAY11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nAZ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBA11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBB11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBC11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBD11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBE11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBF11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBG11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBH11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBI11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBJ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBK11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBL11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBM11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBN11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBO11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBP11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBQ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBR11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBS11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBT11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBU11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBV11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBW11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBX11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBY11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nBZ11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCA11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCB11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCC11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCD11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCE11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCF11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCG11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCH11*Immo_blind!$AN10),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nCI11*Immo_blind!$AN10),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2027},{"$f":"IFERROR(IF(FQ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(G11<>0,Immo_blind!$AI10-Immo_dev!CL11,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(H11<>0,Immo_blind!$AI10-Immo_dev!CM11,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(I11<>0,Immo_blind!$AI10-Immo_dev!CN11,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(J11<>0,Immo_blind!$AI10-Immo_dev!CO11,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(K11<>0,Immo_blind!$AI10-Immo_dev!CP11,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(L11<>0,Immo_blind!$AI10-Immo_dev!CQ11,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(M11<>0,Immo_blind!$AI10-Immo_dev!CR11,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(N11<>0,Immo_blind!$AI10-Immo_dev!CS11,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(O11<>0,Immo_blind!$AI10-Immo_dev!CT11,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(P11<>0,Immo_blind!$AI10-Immo_dev!CU11,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(Q11<>0,Immo_blind!$AI10-Immo_dev!CV11,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(R11<>0,Immo_blind!$AI10-Immo_dev!CW11,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(S11<>0,Immo_blind!$AI10-Immo_dev!CX11,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(T11<>0,Immo_blind!$AI10-Immo_dev!CY11,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(U11<>0,Immo_blind!$AI10-Immo_dev!CZ11,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(V11<>0,Immo_blind!$AI10-Immo_dev!DA11,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(W11<>0,Immo_blind!$AI10-Immo_dev!DB11,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(X11<>0,Immo_blind!$AI10-Immo_dev!DC11,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(Y11<>0,Immo_blind!$AI10-Immo_dev!DD11,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(Z11<>0,Immo_blind!$AI10-Immo_dev!DE11,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AA11<>0,Immo_blind!$AI10-Immo_dev!DF11,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AB11<>0,Immo_blind!$AI10-Immo_dev!DG11,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AC11<>0,Immo_blind!$AI10-Immo_dev!DH11,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AD11<>0,Immo_blind!$AI10-Immo_dev!DI11,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AE11<>0,Immo_blind!$AI10-Immo_dev!DJ11,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AF11<>0,Immo_blind!$AI10-Immo_dev!DK11,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AG11<>0,Immo_blind!$AI10-Immo_dev!DL11,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AH11<>0,Immo_blind!$AI10-Immo_dev!DM11,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AI11<>0,Immo_blind!$AI10-Immo_dev!DN11,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ11<>0,Immo_blind!$AI10-Immo_dev!DO11,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AK11<>0,Immo_blind!$AI10-Immo_dev!DP11,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AL11<>0,Immo_blind!$AI10-Immo_dev!DQ11,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AM11<>0,Immo_blind!$AI10-Immo_dev!DR11,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AN11<>0,Immo_blind!$AI10-Immo_dev!DS11,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AO11<>0,Immo_blind!$AI10-Immo_dev!DT11,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AP11<>0,Immo_blind!$AI10-Immo_dev!DU11,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ11<>0,Immo_blind!$AI10-Immo_dev!DV11,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AR11<>0,Immo_blind!$AI10-Immo_dev!DW11,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AS11<>0,Immo_blind!$AI10-Immo_dev!DX11,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AT11<>0,Immo_blind!$AI10-Immo_dev!DY11,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AU11<>0,Immo_blind!$AI10-Immo_dev!DZ11,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AV11<>0,Immo_blind!$AI10-Immo_dev!EA11,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AW11<>0,Immo_blind!$AI10-Immo_dev!EB11,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AX11<>0,Immo_blind!$AI10-Immo_dev!EC11,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AY11<>0,Immo_blind!$AI10-Immo_dev!ED11,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ11<>0,Immo_blind!$AI10-Immo_dev!EE11,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BA11<>0,Immo_blind!$AI10-Immo_dev!EF11,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BB11<>0,Immo_blind!$AI10-Immo_dev!EG11,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BC11<>0,Immo_blind!$AI10-Immo_dev!EH11,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BD11<>0,Immo_blind!$AI10-Immo_dev!EI11,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BE11<>0,Immo_blind!$AI10-Immo_dev!EJ11,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BF11<>0,Immo_blind!$AI10-Immo_dev!EK11,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BG11<>0,Immo_blind!$AI10-Immo_dev!EL11,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BH11<>0,Immo_blind!$AI10-Immo_dev!EM11,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BI11<>0,Immo_blind!$AI10-Immo_dev!EN11,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ11<>0,Immo_blind!$AI10-Immo_dev!EO11,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BK11<>0,Immo_blind!$AI10-Immo_dev!EP11,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BL11<>0,Immo_blind!$AI10-Immo_dev!EQ11,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BM11<>0,Immo_blind!$AI10-Immo_dev!ER11,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BN11<>0,Immo_blind!$AI10-Immo_dev!ES11,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BO11<>0,Immo_blind!$AI10-Immo_dev!ET11,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BP11<>0,Immo_blind!$AI10-Immo_dev!EU11,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ11<>0,Immo_blind!$AI10-Immo_dev!EV11,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BR11<>0,Immo_blind!$AI10-Immo_dev!EW11,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BS11<>0,Immo_blind!$AI10-Immo_dev!EX11,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BT11<>0,Immo_blind!$AI10-Immo_dev!EY11,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BU11<>0,Immo_blind!$AI10-Immo_dev!EZ11,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BV11<>0,Immo_blind!$AI10-Immo_dev!FA11,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BW11<>0,Immo_blind!$AI10-Immo_dev!FB11,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BX11<>0,Immo_blind!$AI10-Immo_dev!FC11,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BY11<>0,Immo_blind!$AI10-Immo_dev!FD11,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ11<>0,Immo_blind!$AI10-Immo_dev!FE11,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CA11<>0,Immo_blind!$AI10-Immo_dev!FF11,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CB11<>0,Immo_blind!$AI10-Immo_dev!FG11,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CC11<>0,Immo_blind!$AI10-Immo_dev!FH11,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CD11<>0,Immo_blind!$AI10-Immo_dev!FI11,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CE11<>0,Immo_blind!$AI10-Immo_dev!FJ11,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CF11<>0,Immo_blind!$AI10-Immo_dev!FK11,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CG11<>0,Immo_blind!$AI10-Immo_dev!FL11,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CH11<>0,Immo_blind!$AI10-Immo_dev!FM11,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F11,Immo_blind!$A$3:$A$93,0),0,\nIF(CI11<>0,Immo_blind!$AI10-Immo_dev!FN11,0)),0)","v":0}]
[2028,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2028},{"$f":"IFERROR(IF(G$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(F12-(Immo_blind!$AI11-F12*Immo_blind!$AN11)>0,F12-(Immo_blind!$AI11-F12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(G12-(Immo_blind!$AI11-G12*Immo_blind!$AN11)>0,G12-(Immo_blind!$AI11-G12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(H12-(Immo_blind!$AI11-H12*Immo_blind!$AN11)>0,H12-(Immo_blind!$AI11-H12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(I12-(Immo_blind!$AI11-I12*Immo_blind!$AN11)>0,I12-(Immo_blind!$AI11-I12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(J12-(Immo_blind!$AI11-J12*Immo_blind!$AN11)>0,J12-(Immo_blind!$AI11-J12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(K12-(Immo_blind!$AI11-K12*Immo_blind!$AN11)>0,K12-(Immo_blind!$AI11-K12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(L12-(Immo_blind!$AI11-L12*Immo_blind!$AN11)>0,L12-(Immo_blind!$AI11-L12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(M12-(Immo_blind!$AI11-M12*Immo_blind!$AN11)>0,M12-(Immo_blind!$AI11-M12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(N12-(Immo_blind!$AI11-N12*Immo_blind!$AN11)>0,N12-(Immo_blind!$AI11-N12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(O12-(Immo_blind!$AI11-O12*Immo_blind!$AN11)>0,O12-(Immo_blind!$AI11-O12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(P12-(Immo_blind!$AI11-P12*Immo_blind!$AN11)>0,P12-(Immo_blind!$AI11-P12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(Q12-(Immo_blind!$AI11-Q12*Immo_blind!$AN11)>0,Q12-(Immo_blind!$AI11-Q12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(R12-(Immo_blind!$AI11-R12*Immo_blind!$AN11)>0,R12-(Immo_blind!$AI11-R12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(S12-(Immo_blind!$AI11-S12*Immo_blind!$AN11)>0,S12-(Immo_blind!$AI11-S12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(T12-(Immo_blind!$AI11-T12*Immo_blind!$AN11)>0,T12-(Immo_blind!$AI11-T12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(U12-(Immo_blind!$AI11-U12*Immo_blind!$AN11)>0,U12-(Immo_blind!$AI11-U12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(V12-(Immo_blind!$AI11-V12*Immo_blind!$AN11)>0,V12-(Immo_blind!$AI11-V12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(W12-(Immo_blind!$AI11-W12*Immo_blind!$AN11)>0,W12-(Immo_blind!$AI11-W12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(X12-(Immo_blind!$AI11-X12*Immo_blind!$AN11)>0,X12-(Immo_blind!$AI11-X12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(Y12-(Immo_blind!$AI11-Y12*Immo_blind!$AN11)>0,Y12-(Immo_blind!$AI11-Y12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(Z12-(Immo_blind!$AI11-Z12*Immo_blind!$AN11)>0,Z12-(Immo_blind!$AI11-Z12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AA12-(Immo_blind!$AI11-AA12*Immo_blind!$AN11)>0,AA12-(Immo_blind!$AI11-AA12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AB12-(Immo_blind!$AI11-AB12*Immo_blind!$AN11)>0,AB12-(Immo_blind!$AI11-AB12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AC12-(Immo_blind!$AI11-AC12*Immo_blind!$AN11)>0,AC12-(Immo_blind!$AI11-AC12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AD12-(Immo_blind!$AI11-AD12*Immo_blind!$AN11)>0,AD12-(Immo_blind!$AI11-AD12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AE12-(Immo_blind!$AI11-AE12*Immo_blind!$AN11)>0,AE12-(Immo_blind!$AI11-AE12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AF12-(Immo_blind!$AI11-AF12*Immo_blind!$AN11)>0,AF12-(Immo_blind!$AI11-AF12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AG12-(Immo_blind!$AI11-AG12*Immo_blind!$AN11)>0,AG12-(Immo_blind!$AI11-AG12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AH12-(Immo_blind!$AI11-AH12*Immo_blind!$AN11)>0,AH12-(Immo_blind!$AI11-AH12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AI12-(Immo_blind!$AI11-AI12*Immo_blind!$AN11)>0,AI12-(Immo_blind!$AI11-AI12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AJ12-(Immo_blind!$AI11-AJ12*Immo_blind!$AN11)>0,AJ12-(Immo_blind!$AI11-AJ12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AK12-(Immo_blind!$AI11-AK12*Immo_blind!$AN11)>0,AK12-(Immo_blind!$AI11-AK12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AL12-(Immo_blind!$AI11-AL12*Immo_blind!$AN11)>0,AL12-(Immo_blind!$AI11-AL12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AM12-(Immo_blind!$AI11-AM12*Immo_blind!$AN11)>0,AM12-(Immo_blind!$AI11-AM12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AN12-(Immo_blind!$AI11-AN12*Immo_blind!$AN11)>0,AN12-(Immo_blind!$AI11-AN12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AO12-(Immo_blind!$AI11-AO12*Immo_blind!$AN11)>0,AO12-(Immo_blind!$AI11-AO12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AP12-(Immo_blind!$AI11-AP12*Immo_blind!$AN11)>0,AP12-(Immo_blind!$AI11-AP12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AQ12-(Immo_blind!$AI11-AQ12*Immo_blind!$AN11)>0,AQ12-(Immo_blind!$AI11-AQ12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AR12-(Immo_blind!$AI11-AR12*Immo_blind!$AN11)>0,AR12-(Immo_blind!$AI11-AR12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AS12-(Immo_blind!$AI11-AS12*Immo_blind!$AN11)>0,AS12-(Immo_blind!$AI11-AS12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AT12-(Immo_blind!$AI11-AT12*Immo_blind!$AN11)>0,AT12-(Immo_blind!$AI11-AT12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AU12-(Immo_blind!$AI11-AU12*Immo_blind!$AN11)>0,AU12-(Immo_blind!$AI11-AU12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AV12-(Immo_blind!$AI11-AV12*Immo_blind!$AN11)>0,AV12-(Immo_blind!$AI11-AV12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AW12-(Immo_blind!$AI11-AW12*Immo_blind!$AN11)>0,AW12-(Immo_blind!$AI11-AW12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AX12-(Immo_blind!$AI11-AX12*Immo_blind!$AN11)>0,AX12-(Immo_blind!$AI11-AX12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AY12-(Immo_blind!$AI11-AY12*Immo_blind!$AN11)>0,AY12-(Immo_blind!$AI11-AY12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(AZ12-(Immo_blind!$AI11-AZ12*Immo_blind!$AN11)>0,AZ12-(Immo_blind!$AI11-AZ12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BA12-(Immo_blind!$AI11-BA12*Immo_blind!$AN11)>0,BA12-(Immo_blind!$AI11-BA12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BB12-(Immo_blind!$AI11-BB12*Immo_blind!$AN11)>0,BB12-(Immo_blind!$AI11-BB12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BC12-(Immo_blind!$AI11-BC12*Immo_blind!$AN11)>0,BC12-(Immo_blind!$AI11-BC12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BD12-(Immo_blind!$AI11-BD12*Immo_blind!$AN11)>0,BD12-(Immo_blind!$AI11-BD12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BE12-(Immo_blind!$AI11-BE12*Immo_blind!$AN11)>0,BE12-(Immo_blind!$AI11-BE12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BF12-(Immo_blind!$AI11-BF12*Immo_blind!$AN11)>0,BF12-(Immo_blind!$AI11-BF12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BG12-(Immo_blind!$AI11-BG12*Immo_blind!$AN11)>0,BG12-(Immo_blind!$AI11-BG12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BH12-(Immo_blind!$AI11-BH12*Immo_blind!$AN11)>0,BH12-(Immo_blind!$AI11-BH12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BI12-(Immo_blind!$AI11-BI12*Immo_blind!$AN11)>0,BI12-(Immo_blind!$AI11-BI12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BJ12-(Immo_blind!$AI11-BJ12*Immo_blind!$AN11)>0,BJ12-(Immo_blind!$AI11-BJ12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BK12-(Immo_blind!$AI11-BK12*Immo_blind!$AN11)>0,BK12-(Immo_blind!$AI11-BK12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BL12-(Immo_blind!$AI11-BL12*Immo_blind!$AN11)>0,BL12-(Immo_blind!$AI11-BL12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BM12-(Immo_blind!$AI11-BM12*Immo_blind!$AN11)>0,BM12-(Immo_blind!$AI11-BM12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BN12-(Immo_blind!$AI11-BN12*Immo_blind!$AN11)>0,BN12-(Immo_blind!$AI11-BN12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BO12-(Immo_blind!$AI11-BO12*Immo_blind!$AN11)>0,BO12-(Immo_blind!$AI11-BO12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BP12-(Immo_blind!$AI11-BP12*Immo_blind!$AN11)>0,BP12-(Immo_blind!$AI11-BP12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BQ12-(Immo_blind!$AI11-BQ12*Immo_blind!$AN11)>0,BQ12-(Immo_blind!$AI11-BQ12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BR12-(Immo_blind!$AI11-BR12*Immo_blind!$AN11)>0,BR12-(Immo_blind!$AI11-BR12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BS12-(Immo_blind!$AI11-BS12*Immo_blind!$AN11)>0,BS12-(Immo_blind!$AI11-BS12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BT12-(Immo_blind!$AI11-BT12*Immo_blind!$AN11)>0,BT12-(Immo_blind!$AI11-BT12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BU12-(Immo_blind!$AI11-BU12*Immo_blind!$AN11)>0,BU12-(Immo_blind!$AI11-BU12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BV12-(Immo_blind!$AI11-BV12*Immo_blind!$AN11)>0,BV12-(Immo_blind!$AI11-BV12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BW12-(Immo_blind!$AI11-BW12*Immo_blind!$AN11)>0,BW12-(Immo_blind!$AI11-BW12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BX12-(Immo_blind!$AI11-BX12*Immo_blind!$AN11)>0,BX12-(Immo_blind!$AI11-BX12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BY12-(Immo_blind!$AI11-BY12*Immo_blind!$AN11)>0,BY12-(Immo_blind!$AI11-BY12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(BZ12-(Immo_blind!$AI11-BZ12*Immo_blind!$AN11)>0,BZ12-(Immo_blind!$AI11-BZ12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(CA12-(Immo_blind!$AI11-CA12*Immo_blind!$AN11)>0,CA12-(Immo_blind!$AI11-CA12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(CB12-(Immo_blind!$AI11-CB12*Immo_blind!$AN11)>0,CB12-(Immo_blind!$AI11-CB12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(CC12-(Immo_blind!$AI11-CC12*Immo_blind!$AN11)>0,CC12-(Immo_blind!$AI11-CC12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(CD12-(Immo_blind!$AI11-CD12*Immo_blind!$AN11)>0,CD12-(Immo_blind!$AI11-CD12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(CE12-(Immo_blind!$AI11-CE12*Immo_blind!$AN11)>0,CE12-(Immo_blind!$AI11-CE12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(CF12-(Immo_blind!$AI11-CF12*Immo_blind!$AN11)>0,CF12-(Immo_blind!$AI11-CF12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(CG12-(Immo_blind!$AI11-CG12*Immo_blind!$AN11)>0,CG12-(Immo_blind!$AI11-CG12*Immo_blind!$AN11),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F12,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F12,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA11,\nIF(CH12-(Immo_blind!$AI11-CH12*Immo_blind!$AN11)>0,CH12-(Immo_blind!$AI11-CH12*Immo_blind!$AN11),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2028},{"$f":"IFERROR(IF(CL$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nG12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nH12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nI12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nJ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nK12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nL12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nM12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nN12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nO12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nP12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nQ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nR12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nS12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nT12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nU12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nV12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nW12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nX12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nY12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nZ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAA12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAB12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAC12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAD12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAE12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAF12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAG12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAH12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAI12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAJ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAK12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAL12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAM12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAN12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAO12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAP12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAQ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAR12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAS12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAT12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAU12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAV12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAW12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAX12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAY12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nAZ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBA12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBB12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBC12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBD12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBE12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBF12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBG12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBH12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBI12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBJ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBK12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBL12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBM12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBN12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBO12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBP12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBQ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBR12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBS12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBT12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBU12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBV12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBW12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBX12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBY12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nBZ12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCA12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCB12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCC12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCD12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCE12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCF12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCG12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCH12*Immo_blind!$AN11),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nCI12*Immo_blind!$AN11),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2028},{"$f":"IFERROR(IF(FQ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(G12<>0,Immo_blind!$AI11-Immo_dev!CL12,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(H12<>0,Immo_blind!$AI11-Immo_dev!CM12,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(I12<>0,Immo_blind!$AI11-Immo_dev!CN12,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(J12<>0,Immo_blind!$AI11-Immo_dev!CO12,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(K12<>0,Immo_blind!$AI11-Immo_dev!CP12,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(L12<>0,Immo_blind!$AI11-Immo_dev!CQ12,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(M12<>0,Immo_blind!$AI11-Immo_dev!CR12,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(N12<>0,Immo_blind!$AI11-Immo_dev!CS12,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(O12<>0,Immo_blind!$AI11-Immo_dev!CT12,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(P12<>0,Immo_blind!$AI11-Immo_dev!CU12,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(Q12<>0,Immo_blind!$AI11-Immo_dev!CV12,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(R12<>0,Immo_blind!$AI11-Immo_dev!CW12,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(S12<>0,Immo_blind!$AI11-Immo_dev!CX12,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(T12<>0,Immo_blind!$AI11-Immo_dev!CY12,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(U12<>0,Immo_blind!$AI11-Immo_dev!CZ12,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(V12<>0,Immo_blind!$AI11-Immo_dev!DA12,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(W12<>0,Immo_blind!$AI11-Immo_dev!DB12,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(X12<>0,Immo_blind!$AI11-Immo_dev!DC12,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(Y12<>0,Immo_blind!$AI11-Immo_dev!DD12,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(Z12<>0,Immo_blind!$AI11-Immo_dev!DE12,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AA12<>0,Immo_blind!$AI11-Immo_dev!DF12,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AB12<>0,Immo_blind!$AI11-Immo_dev!DG12,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AC12<>0,Immo_blind!$AI11-Immo_dev!DH12,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AD12<>0,Immo_blind!$AI11-Immo_dev!DI12,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AE12<>0,Immo_blind!$AI11-Immo_dev!DJ12,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AF12<>0,Immo_blind!$AI11-Immo_dev!DK12,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AG12<>0,Immo_blind!$AI11-Immo_dev!DL12,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AH12<>0,Immo_blind!$AI11-Immo_dev!DM12,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AI12<>0,Immo_blind!$AI11-Immo_dev!DN12,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ12<>0,Immo_blind!$AI11-Immo_dev!DO12,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AK12<>0,Immo_blind!$AI11-Immo_dev!DP12,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AL12<>0,Immo_blind!$AI11-Immo_dev!DQ12,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AM12<>0,Immo_blind!$AI11-Immo_dev!DR12,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AN12<>0,Immo_blind!$AI11-Immo_dev!DS12,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AO12<>0,Immo_blind!$AI11-Immo_dev!DT12,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AP12<>0,Immo_blind!$AI11-Immo_dev!DU12,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ12<>0,Immo_blind!$AI11-Immo_dev!DV12,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AR12<>0,Immo_blind!$AI11-Immo_dev!DW12,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AS12<>0,Immo_blind!$AI11-Immo_dev!DX12,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AT12<>0,Immo_blind!$AI11-Immo_dev!DY12,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AU12<>0,Immo_blind!$AI11-Immo_dev!DZ12,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AV12<>0,Immo_blind!$AI11-Immo_dev!EA12,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AW12<>0,Immo_blind!$AI11-Immo_dev!EB12,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AX12<>0,Immo_blind!$AI11-Immo_dev!EC12,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AY12<>0,Immo_blind!$AI11-Immo_dev!ED12,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ12<>0,Immo_blind!$AI11-Immo_dev!EE12,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BA12<>0,Immo_blind!$AI11-Immo_dev!EF12,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BB12<>0,Immo_blind!$AI11-Immo_dev!EG12,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BC12<>0,Immo_blind!$AI11-Immo_dev!EH12,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BD12<>0,Immo_blind!$AI11-Immo_dev!EI12,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BE12<>0,Immo_blind!$AI11-Immo_dev!EJ12,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BF12<>0,Immo_blind!$AI11-Immo_dev!EK12,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BG12<>0,Immo_blind!$AI11-Immo_dev!EL12,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BH12<>0,Immo_blind!$AI11-Immo_dev!EM12,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BI12<>0,Immo_blind!$AI11-Immo_dev!EN12,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ12<>0,Immo_blind!$AI11-Immo_dev!EO12,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BK12<>0,Immo_blind!$AI11-Immo_dev!EP12,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BL12<>0,Immo_blind!$AI11-Immo_dev!EQ12,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BM12<>0,Immo_blind!$AI11-Immo_dev!ER12,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BN12<>0,Immo_blind!$AI11-Immo_dev!ES12,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BO12<>0,Immo_blind!$AI11-Immo_dev!ET12,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BP12<>0,Immo_blind!$AI11-Immo_dev!EU12,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ12<>0,Immo_blind!$AI11-Immo_dev!EV12,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BR12<>0,Immo_blind!$AI11-Immo_dev!EW12,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BS12<>0,Immo_blind!$AI11-Immo_dev!EX12,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BT12<>0,Immo_blind!$AI11-Immo_dev!EY12,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BU12<>0,Immo_blind!$AI11-Immo_dev!EZ12,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BV12<>0,Immo_blind!$AI11-Immo_dev!FA12,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BW12<>0,Immo_blind!$AI11-Immo_dev!FB12,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BX12<>0,Immo_blind!$AI11-Immo_dev!FC12,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BY12<>0,Immo_blind!$AI11-Immo_dev!FD12,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ12<>0,Immo_blind!$AI11-Immo_dev!FE12,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CA12<>0,Immo_blind!$AI11-Immo_dev!FF12,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CB12<>0,Immo_blind!$AI11-Immo_dev!FG12,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CC12<>0,Immo_blind!$AI11-Immo_dev!FH12,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CD12<>0,Immo_blind!$AI11-Immo_dev!FI12,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CE12<>0,Immo_blind!$AI11-Immo_dev!FJ12,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CF12<>0,Immo_blind!$AI11-Immo_dev!FK12,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CG12<>0,Immo_blind!$AI11-Immo_dev!FL12,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CH12<>0,Immo_blind!$AI11-Immo_dev!FM12,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F12,Immo_blind!$A$3:$A$93,0),0,\nIF(CI12<>0,Immo_blind!$AI11-Immo_dev!FN12,0)),0)","v":0}]
[2029,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2029},{"$f":"IFERROR(IF(G$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(F13-(Immo_blind!$AI12-F13*Immo_blind!$AN12)>0,F13-(Immo_blind!$AI12-F13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(G13-(Immo_blind!$AI12-G13*Immo_blind!$AN12)>0,G13-(Immo_blind!$AI12-G13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(H13-(Immo_blind!$AI12-H13*Immo_blind!$AN12)>0,H13-(Immo_blind!$AI12-H13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(I13-(Immo_blind!$AI12-I13*Immo_blind!$AN12)>0,I13-(Immo_blind!$AI12-I13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(J13-(Immo_blind!$AI12-J13*Immo_blind!$AN12)>0,J13-(Immo_blind!$AI12-J13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(K13-(Immo_blind!$AI12-K13*Immo_blind!$AN12)>0,K13-(Immo_blind!$AI12-K13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(L13-(Immo_blind!$AI12-L13*Immo_blind!$AN12)>0,L13-(Immo_blind!$AI12-L13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(M13-(Immo_blind!$AI12-M13*Immo_blind!$AN12)>0,M13-(Immo_blind!$AI12-M13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(N13-(Immo_blind!$AI12-N13*Immo_blind!$AN12)>0,N13-(Immo_blind!$AI12-N13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(O13-(Immo_blind!$AI12-O13*Immo_blind!$AN12)>0,O13-(Immo_blind!$AI12-O13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(P13-(Immo_blind!$AI12-P13*Immo_blind!$AN12)>0,P13-(Immo_blind!$AI12-P13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(Q13-(Immo_blind!$AI12-Q13*Immo_blind!$AN12)>0,Q13-(Immo_blind!$AI12-Q13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(R13-(Immo_blind!$AI12-R13*Immo_blind!$AN12)>0,R13-(Immo_blind!$AI12-R13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(S13-(Immo_blind!$AI12-S13*Immo_blind!$AN12)>0,S13-(Immo_blind!$AI12-S13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(T13-(Immo_blind!$AI12-T13*Immo_blind!$AN12)>0,T13-(Immo_blind!$AI12-T13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(U13-(Immo_blind!$AI12-U13*Immo_blind!$AN12)>0,U13-(Immo_blind!$AI12-U13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(V13-(Immo_blind!$AI12-V13*Immo_blind!$AN12)>0,V13-(Immo_blind!$AI12-V13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(W13-(Immo_blind!$AI12-W13*Immo_blind!$AN12)>0,W13-(Immo_blind!$AI12-W13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(X13-(Immo_blind!$AI12-X13*Immo_blind!$AN12)>0,X13-(Immo_blind!$AI12-X13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(Y13-(Immo_blind!$AI12-Y13*Immo_blind!$AN12)>0,Y13-(Immo_blind!$AI12-Y13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(Z13-(Immo_blind!$AI12-Z13*Immo_blind!$AN12)>0,Z13-(Immo_blind!$AI12-Z13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AA13-(Immo_blind!$AI12-AA13*Immo_blind!$AN12)>0,AA13-(Immo_blind!$AI12-AA13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AB13-(Immo_blind!$AI12-AB13*Immo_blind!$AN12)>0,AB13-(Immo_blind!$AI12-AB13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AC13-(Immo_blind!$AI12-AC13*Immo_blind!$AN12)>0,AC13-(Immo_blind!$AI12-AC13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AD13-(Immo_blind!$AI12-AD13*Immo_blind!$AN12)>0,AD13-(Immo_blind!$AI12-AD13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AE13-(Immo_blind!$AI12-AE13*Immo_blind!$AN12)>0,AE13-(Immo_blind!$AI12-AE13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AF13-(Immo_blind!$AI12-AF13*Immo_blind!$AN12)>0,AF13-(Immo_blind!$AI12-AF13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AG13-(Immo_blind!$AI12-AG13*Immo_blind!$AN12)>0,AG13-(Immo_blind!$AI12-AG13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AH13-(Immo_blind!$AI12-AH13*Immo_blind!$AN12)>0,AH13-(Immo_blind!$AI12-AH13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AI13-(Immo_blind!$AI12-AI13*Immo_blind!$AN12)>0,AI13-(Immo_blind!$AI12-AI13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AJ13-(Immo_blind!$AI12-AJ13*Immo_blind!$AN12)>0,AJ13-(Immo_blind!$AI12-AJ13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AK13-(Immo_blind!$AI12-AK13*Immo_blind!$AN12)>0,AK13-(Immo_blind!$AI12-AK13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AL13-(Immo_blind!$AI12-AL13*Immo_blind!$AN12)>0,AL13-(Immo_blind!$AI12-AL13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AM13-(Immo_blind!$AI12-AM13*Immo_blind!$AN12)>0,AM13-(Immo_blind!$AI12-AM13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AN13-(Immo_blind!$AI12-AN13*Immo_blind!$AN12)>0,AN13-(Immo_blind!$AI12-AN13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AO13-(Immo_blind!$AI12-AO13*Immo_blind!$AN12)>0,AO13-(Immo_blind!$AI12-AO13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AP13-(Immo_blind!$AI12-AP13*Immo_blind!$AN12)>0,AP13-(Immo_blind!$AI12-AP13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AQ13-(Immo_blind!$AI12-AQ13*Immo_blind!$AN12)>0,AQ13-(Immo_blind!$AI12-AQ13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AR13-(Immo_blind!$AI12-AR13*Immo_blind!$AN12)>0,AR13-(Immo_blind!$AI12-AR13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AS13-(Immo_blind!$AI12-AS13*Immo_blind!$AN12)>0,AS13-(Immo_blind!$AI12-AS13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AT13-(Immo_blind!$AI12-AT13*Immo_blind!$AN12)>0,AT13-(Immo_blind!$AI12-AT13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AU13-(Immo_blind!$AI12-AU13*Immo_blind!$AN12)>0,AU13-(Immo_blind!$AI12-AU13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AV13-(Immo_blind!$AI12-AV13*Immo_blind!$AN12)>0,AV13-(Immo_blind!$AI12-AV13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AW13-(Immo_blind!$AI12-AW13*Immo_blind!$AN12)>0,AW13-(Immo_blind!$AI12-AW13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AX13-(Immo_blind!$AI12-AX13*Immo_blind!$AN12)>0,AX13-(Immo_blind!$AI12-AX13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AY13-(Immo_blind!$AI12-AY13*Immo_blind!$AN12)>0,AY13-(Immo_blind!$AI12-AY13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(AZ13-(Immo_blind!$AI12-AZ13*Immo_blind!$AN12)>0,AZ13-(Immo_blind!$AI12-AZ13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BA13-(Immo_blind!$AI12-BA13*Immo_blind!$AN12)>0,BA13-(Immo_blind!$AI12-BA13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BB13-(Immo_blind!$AI12-BB13*Immo_blind!$AN12)>0,BB13-(Immo_blind!$AI12-BB13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BC13-(Immo_blind!$AI12-BC13*Immo_blind!$AN12)>0,BC13-(Immo_blind!$AI12-BC13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BD13-(Immo_blind!$AI12-BD13*Immo_blind!$AN12)>0,BD13-(Immo_blind!$AI12-BD13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BE13-(Immo_blind!$AI12-BE13*Immo_blind!$AN12)>0,BE13-(Immo_blind!$AI12-BE13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BF13-(Immo_blind!$AI12-BF13*Immo_blind!$AN12)>0,BF13-(Immo_blind!$AI12-BF13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BG13-(Immo_blind!$AI12-BG13*Immo_blind!$AN12)>0,BG13-(Immo_blind!$AI12-BG13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BH13-(Immo_blind!$AI12-BH13*Immo_blind!$AN12)>0,BH13-(Immo_blind!$AI12-BH13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BI13-(Immo_blind!$AI12-BI13*Immo_blind!$AN12)>0,BI13-(Immo_blind!$AI12-BI13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BJ13-(Immo_blind!$AI12-BJ13*Immo_blind!$AN12)>0,BJ13-(Immo_blind!$AI12-BJ13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BK13-(Immo_blind!$AI12-BK13*Immo_blind!$AN12)>0,BK13-(Immo_blind!$AI12-BK13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BL13-(Immo_blind!$AI12-BL13*Immo_blind!$AN12)>0,BL13-(Immo_blind!$AI12-BL13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BM13-(Immo_blind!$AI12-BM13*Immo_blind!$AN12)>0,BM13-(Immo_blind!$AI12-BM13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BN13-(Immo_blind!$AI12-BN13*Immo_blind!$AN12)>0,BN13-(Immo_blind!$AI12-BN13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BO13-(Immo_blind!$AI12-BO13*Immo_blind!$AN12)>0,BO13-(Immo_blind!$AI12-BO13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BP13-(Immo_blind!$AI12-BP13*Immo_blind!$AN12)>0,BP13-(Immo_blind!$AI12-BP13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BQ13-(Immo_blind!$AI12-BQ13*Immo_blind!$AN12)>0,BQ13-(Immo_blind!$AI12-BQ13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BR13-(Immo_blind!$AI12-BR13*Immo_blind!$AN12)>0,BR13-(Immo_blind!$AI12-BR13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BS13-(Immo_blind!$AI12-BS13*Immo_blind!$AN12)>0,BS13-(Immo_blind!$AI12-BS13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BT13-(Immo_blind!$AI12-BT13*Immo_blind!$AN12)>0,BT13-(Immo_blind!$AI12-BT13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BU13-(Immo_blind!$AI12-BU13*Immo_blind!$AN12)>0,BU13-(Immo_blind!$AI12-BU13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BV13-(Immo_blind!$AI12-BV13*Immo_blind!$AN12)>0,BV13-(Immo_blind!$AI12-BV13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BW13-(Immo_blind!$AI12-BW13*Immo_blind!$AN12)>0,BW13-(Immo_blind!$AI12-BW13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BX13-(Immo_blind!$AI12-BX13*Immo_blind!$AN12)>0,BX13-(Immo_blind!$AI12-BX13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BY13-(Immo_blind!$AI12-BY13*Immo_blind!$AN12)>0,BY13-(Immo_blind!$AI12-BY13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(BZ13-(Immo_blind!$AI12-BZ13*Immo_blind!$AN12)>0,BZ13-(Immo_blind!$AI12-BZ13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(CA13-(Immo_blind!$AI12-CA13*Immo_blind!$AN12)>0,CA13-(Immo_blind!$AI12-CA13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(CB13-(Immo_blind!$AI12-CB13*Immo_blind!$AN12)>0,CB13-(Immo_blind!$AI12-CB13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(CC13-(Immo_blind!$AI12-CC13*Immo_blind!$AN12)>0,CC13-(Immo_blind!$AI12-CC13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(CD13-(Immo_blind!$AI12-CD13*Immo_blind!$AN12)>0,CD13-(Immo_blind!$AI12-CD13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(CE13-(Immo_blind!$AI12-CE13*Immo_blind!$AN12)>0,CE13-(Immo_blind!$AI12-CE13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(CF13-(Immo_blind!$AI12-CF13*Immo_blind!$AN12)>0,CF13-(Immo_blind!$AI12-CF13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(CG13-(Immo_blind!$AI12-CG13*Immo_blind!$AN12)>0,CG13-(Immo_blind!$AI12-CG13*Immo_blind!$AN12),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F13,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F13,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA12,\nIF(CH13-(Immo_blind!$AI12-CH13*Immo_blind!$AN12)>0,CH13-(Immo_blind!$AI12-CH13*Immo_blind!$AN12),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2029},{"$f":"IFERROR(IF(CL$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nG13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nH13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nI13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nJ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nK13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nL13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nM13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nN13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nO13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nP13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nQ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nR13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nS13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nT13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nU13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nV13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nW13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nX13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nY13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nZ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAA13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAB13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAC13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAD13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAE13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAF13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAG13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAH13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAI13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAJ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAK13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAL13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAM13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAN13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAO13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAP13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAQ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAR13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAS13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAT13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAU13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAV13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAW13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAX13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAY13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nAZ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBA13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBB13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBC13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBD13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBE13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBF13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBG13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBH13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBI13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBJ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBK13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBL13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBM13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBN13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBO13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBP13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBQ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBR13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBS13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBT13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBU13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBV13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBW13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBX13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBY13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nBZ13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCA13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCB13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCC13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCD13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCE13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCF13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCG13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCH13*Immo_blind!$AN12),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nCI13*Immo_blind!$AN12),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2029},{"$f":"IFERROR(IF(FQ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(G13<>0,Immo_blind!$AI12-Immo_dev!CL13,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(H13<>0,Immo_blind!$AI12-Immo_dev!CM13,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(I13<>0,Immo_blind!$AI12-Immo_dev!CN13,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(J13<>0,Immo_blind!$AI12-Immo_dev!CO13,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(K13<>0,Immo_blind!$AI12-Immo_dev!CP13,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(L13<>0,Immo_blind!$AI12-Immo_dev!CQ13,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(M13<>0,Immo_blind!$AI12-Immo_dev!CR13,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(N13<>0,Immo_blind!$AI12-Immo_dev!CS13,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(O13<>0,Immo_blind!$AI12-Immo_dev!CT13,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(P13<>0,Immo_blind!$AI12-Immo_dev!CU13,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(Q13<>0,Immo_blind!$AI12-Immo_dev!CV13,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(R13<>0,Immo_blind!$AI12-Immo_dev!CW13,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(S13<>0,Immo_blind!$AI12-Immo_dev!CX13,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(T13<>0,Immo_blind!$AI12-Immo_dev!CY13,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(U13<>0,Immo_blind!$AI12-Immo_dev!CZ13,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(V13<>0,Immo_blind!$AI12-Immo_dev!DA13,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(W13<>0,Immo_blind!$AI12-Immo_dev!DB13,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(X13<>0,Immo_blind!$AI12-Immo_dev!DC13,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(Y13<>0,Immo_blind!$AI12-Immo_dev!DD13,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(Z13<>0,Immo_blind!$AI12-Immo_dev!DE13,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AA13<>0,Immo_blind!$AI12-Immo_dev!DF13,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AB13<>0,Immo_blind!$AI12-Immo_dev!DG13,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AC13<>0,Immo_blind!$AI12-Immo_dev!DH13,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AD13<>0,Immo_blind!$AI12-Immo_dev!DI13,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AE13<>0,Immo_blind!$AI12-Immo_dev!DJ13,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AF13<>0,Immo_blind!$AI12-Immo_dev!DK13,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AG13<>0,Immo_blind!$AI12-Immo_dev!DL13,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AH13<>0,Immo_blind!$AI12-Immo_dev!DM13,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AI13<>0,Immo_blind!$AI12-Immo_dev!DN13,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ13<>0,Immo_blind!$AI12-Immo_dev!DO13,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AK13<>0,Immo_blind!$AI12-Immo_dev!DP13,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AL13<>0,Immo_blind!$AI12-Immo_dev!DQ13,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AM13<>0,Immo_blind!$AI12-Immo_dev!DR13,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AN13<>0,Immo_blind!$AI12-Immo_dev!DS13,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AO13<>0,Immo_blind!$AI12-Immo_dev!DT13,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AP13<>0,Immo_blind!$AI12-Immo_dev!DU13,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ13<>0,Immo_blind!$AI12-Immo_dev!DV13,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AR13<>0,Immo_blind!$AI12-Immo_dev!DW13,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AS13<>0,Immo_blind!$AI12-Immo_dev!DX13,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AT13<>0,Immo_blind!$AI12-Immo_dev!DY13,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AU13<>0,Immo_blind!$AI12-Immo_dev!DZ13,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AV13<>0,Immo_blind!$AI12-Immo_dev!EA13,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AW13<>0,Immo_blind!$AI12-Immo_dev!EB13,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AX13<>0,Immo_blind!$AI12-Immo_dev!EC13,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AY13<>0,Immo_blind!$AI12-Immo_dev!ED13,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ13<>0,Immo_blind!$AI12-Immo_dev!EE13,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BA13<>0,Immo_blind!$AI12-Immo_dev!EF13,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BB13<>0,Immo_blind!$AI12-Immo_dev!EG13,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BC13<>0,Immo_blind!$AI12-Immo_dev!EH13,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BD13<>0,Immo_blind!$AI12-Immo_dev!EI13,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BE13<>0,Immo_blind!$AI12-Immo_dev!EJ13,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BF13<>0,Immo_blind!$AI12-Immo_dev!EK13,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BG13<>0,Immo_blind!$AI12-Immo_dev!EL13,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BH13<>0,Immo_blind!$AI12-Immo_dev!EM13,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BI13<>0,Immo_blind!$AI12-Immo_dev!EN13,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ13<>0,Immo_blind!$AI12-Immo_dev!EO13,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BK13<>0,Immo_blind!$AI12-Immo_dev!EP13,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BL13<>0,Immo_blind!$AI12-Immo_dev!EQ13,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BM13<>0,Immo_blind!$AI12-Immo_dev!ER13,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BN13<>0,Immo_blind!$AI12-Immo_dev!ES13,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BO13<>0,Immo_blind!$AI12-Immo_dev!ET13,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BP13<>0,Immo_blind!$AI12-Immo_dev!EU13,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ13<>0,Immo_blind!$AI12-Immo_dev!EV13,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BR13<>0,Immo_blind!$AI12-Immo_dev!EW13,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BS13<>0,Immo_blind!$AI12-Immo_dev!EX13,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BT13<>0,Immo_blind!$AI12-Immo_dev!EY13,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BU13<>0,Immo_blind!$AI12-Immo_dev!EZ13,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BV13<>0,Immo_blind!$AI12-Immo_dev!FA13,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BW13<>0,Immo_blind!$AI12-Immo_dev!FB13,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BX13<>0,Immo_blind!$AI12-Immo_dev!FC13,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BY13<>0,Immo_blind!$AI12-Immo_dev!FD13,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ13<>0,Immo_blind!$AI12-Immo_dev!FE13,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CA13<>0,Immo_blind!$AI12-Immo_dev!FF13,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CB13<>0,Immo_blind!$AI12-Immo_dev!FG13,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CC13<>0,Immo_blind!$AI12-Immo_dev!FH13,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CD13<>0,Immo_blind!$AI12-Immo_dev!FI13,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CE13<>0,Immo_blind!$AI12-Immo_dev!FJ13,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CF13<>0,Immo_blind!$AI12-Immo_dev!FK13,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CG13<>0,Immo_blind!$AI12-Immo_dev!FL13,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CH13<>0,Immo_blind!$AI12-Immo_dev!FM13,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F13,Immo_blind!$A$3:$A$93,0),0,\nIF(CI13<>0,Immo_blind!$AI12-Immo_dev!FN13,0)),0)","v":0}]
[2030,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2030},{"$f":"IFERROR(IF(G$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(F14-(Immo_blind!$AI13-F14*Immo_blind!$AN13)>0,F14-(Immo_blind!$AI13-F14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(G14-(Immo_blind!$AI13-G14*Immo_blind!$AN13)>0,G14-(Immo_blind!$AI13-G14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(H14-(Immo_blind!$AI13-H14*Immo_blind!$AN13)>0,H14-(Immo_blind!$AI13-H14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(I14-(Immo_blind!$AI13-I14*Immo_blind!$AN13)>0,I14-(Immo_blind!$AI13-I14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(J14-(Immo_blind!$AI13-J14*Immo_blind!$AN13)>0,J14-(Immo_blind!$AI13-J14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(K14-(Immo_blind!$AI13-K14*Immo_blind!$AN13)>0,K14-(Immo_blind!$AI13-K14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(L14-(Immo_blind!$AI13-L14*Immo_blind!$AN13)>0,L14-(Immo_blind!$AI13-L14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(M14-(Immo_blind!$AI13-M14*Immo_blind!$AN13)>0,M14-(Immo_blind!$AI13-M14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(N14-(Immo_blind!$AI13-N14*Immo_blind!$AN13)>0,N14-(Immo_blind!$AI13-N14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(O14-(Immo_blind!$AI13-O14*Immo_blind!$AN13)>0,O14-(Immo_blind!$AI13-O14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(P14-(Immo_blind!$AI13-P14*Immo_blind!$AN13)>0,P14-(Immo_blind!$AI13-P14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(Q14-(Immo_blind!$AI13-Q14*Immo_blind!$AN13)>0,Q14-(Immo_blind!$AI13-Q14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(R14-(Immo_blind!$AI13-R14*Immo_blind!$AN13)>0,R14-(Immo_blind!$AI13-R14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(S14-(Immo_blind!$AI13-S14*Immo_blind!$AN13)>0,S14-(Immo_blind!$AI13-S14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(T14-(Immo_blind!$AI13-T14*Immo_blind!$AN13)>0,T14-(Immo_blind!$AI13-T14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(U14-(Immo_blind!$AI13-U14*Immo_blind!$AN13)>0,U14-(Immo_blind!$AI13-U14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(V14-(Immo_blind!$AI13-V14*Immo_blind!$AN13)>0,V14-(Immo_blind!$AI13-V14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(W14-(Immo_blind!$AI13-W14*Immo_blind!$AN13)>0,W14-(Immo_blind!$AI13-W14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(X14-(Immo_blind!$AI13-X14*Immo_blind!$AN13)>0,X14-(Immo_blind!$AI13-X14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(Y14-(Immo_blind!$AI13-Y14*Immo_blind!$AN13)>0,Y14-(Immo_blind!$AI13-Y14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(Z14-(Immo_blind!$AI13-Z14*Immo_blind!$AN13)>0,Z14-(Immo_blind!$AI13-Z14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AA14-(Immo_blind!$AI13-AA14*Immo_blind!$AN13)>0,AA14-(Immo_blind!$AI13-AA14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AB14-(Immo_blind!$AI13-AB14*Immo_blind!$AN13)>0,AB14-(Immo_blind!$AI13-AB14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AC14-(Immo_blind!$AI13-AC14*Immo_blind!$AN13)>0,AC14-(Immo_blind!$AI13-AC14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AD14-(Immo_blind!$AI13-AD14*Immo_blind!$AN13)>0,AD14-(Immo_blind!$AI13-AD14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AE14-(Immo_blind!$AI13-AE14*Immo_blind!$AN13)>0,AE14-(Immo_blind!$AI13-AE14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AF14-(Immo_blind!$AI13-AF14*Immo_blind!$AN13)>0,AF14-(Immo_blind!$AI13-AF14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AG14-(Immo_blind!$AI13-AG14*Immo_blind!$AN13)>0,AG14-(Immo_blind!$AI13-AG14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AH14-(Immo_blind!$AI13-AH14*Immo_blind!$AN13)>0,AH14-(Immo_blind!$AI13-AH14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AI14-(Immo_blind!$AI13-AI14*Immo_blind!$AN13)>0,AI14-(Immo_blind!$AI13-AI14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AJ14-(Immo_blind!$AI13-AJ14*Immo_blind!$AN13)>0,AJ14-(Immo_blind!$AI13-AJ14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AK14-(Immo_blind!$AI13-AK14*Immo_blind!$AN13)>0,AK14-(Immo_blind!$AI13-AK14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AL14-(Immo_blind!$AI13-AL14*Immo_blind!$AN13)>0,AL14-(Immo_blind!$AI13-AL14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AM14-(Immo_blind!$AI13-AM14*Immo_blind!$AN13)>0,AM14-(Immo_blind!$AI13-AM14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AN14-(Immo_blind!$AI13-AN14*Immo_blind!$AN13)>0,AN14-(Immo_blind!$AI13-AN14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AO14-(Immo_blind!$AI13-AO14*Immo_blind!$AN13)>0,AO14-(Immo_blind!$AI13-AO14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AP14-(Immo_blind!$AI13-AP14*Immo_blind!$AN13)>0,AP14-(Immo_blind!$AI13-AP14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AQ14-(Immo_blind!$AI13-AQ14*Immo_blind!$AN13)>0,AQ14-(Immo_blind!$AI13-AQ14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AR14-(Immo_blind!$AI13-AR14*Immo_blind!$AN13)>0,AR14-(Immo_blind!$AI13-AR14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AS14-(Immo_blind!$AI13-AS14*Immo_blind!$AN13)>0,AS14-(Immo_blind!$AI13-AS14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AT14-(Immo_blind!$AI13-AT14*Immo_blind!$AN13)>0,AT14-(Immo_blind!$AI13-AT14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AU14-(Immo_blind!$AI13-AU14*Immo_blind!$AN13)>0,AU14-(Immo_blind!$AI13-AU14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AV14-(Immo_blind!$AI13-AV14*Immo_blind!$AN13)>0,AV14-(Immo_blind!$AI13-AV14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AW14-(Immo_blind!$AI13-AW14*Immo_blind!$AN13)>0,AW14-(Immo_blind!$AI13-AW14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AX14-(Immo_blind!$AI13-AX14*Immo_blind!$AN13)>0,AX14-(Immo_blind!$AI13-AX14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AY14-(Immo_blind!$AI13-AY14*Immo_blind!$AN13)>0,AY14-(Immo_blind!$AI13-AY14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(AZ14-(Immo_blind!$AI13-AZ14*Immo_blind!$AN13)>0,AZ14-(Immo_blind!$AI13-AZ14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BA14-(Immo_blind!$AI13-BA14*Immo_blind!$AN13)>0,BA14-(Immo_blind!$AI13-BA14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BB14-(Immo_blind!$AI13-BB14*Immo_blind!$AN13)>0,BB14-(Immo_blind!$AI13-BB14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BC14-(Immo_blind!$AI13-BC14*Immo_blind!$AN13)>0,BC14-(Immo_blind!$AI13-BC14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BD14-(Immo_blind!$AI13-BD14*Immo_blind!$AN13)>0,BD14-(Immo_blind!$AI13-BD14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BE14-(Immo_blind!$AI13-BE14*Immo_blind!$AN13)>0,BE14-(Immo_blind!$AI13-BE14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BF14-(Immo_blind!$AI13-BF14*Immo_blind!$AN13)>0,BF14-(Immo_blind!$AI13-BF14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BG14-(Immo_blind!$AI13-BG14*Immo_blind!$AN13)>0,BG14-(Immo_blind!$AI13-BG14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BH14-(Immo_blind!$AI13-BH14*Immo_blind!$AN13)>0,BH14-(Immo_blind!$AI13-BH14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BI14-(Immo_blind!$AI13-BI14*Immo_blind!$AN13)>0,BI14-(Immo_blind!$AI13-BI14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BJ14-(Immo_blind!$AI13-BJ14*Immo_blind!$AN13)>0,BJ14-(Immo_blind!$AI13-BJ14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BK14-(Immo_blind!$AI13-BK14*Immo_blind!$AN13)>0,BK14-(Immo_blind!$AI13-BK14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BL14-(Immo_blind!$AI13-BL14*Immo_blind!$AN13)>0,BL14-(Immo_blind!$AI13-BL14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BM14-(Immo_blind!$AI13-BM14*Immo_blind!$AN13)>0,BM14-(Immo_blind!$AI13-BM14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BN14-(Immo_blind!$AI13-BN14*Immo_blind!$AN13)>0,BN14-(Immo_blind!$AI13-BN14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BO14-(Immo_blind!$AI13-BO14*Immo_blind!$AN13)>0,BO14-(Immo_blind!$AI13-BO14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BP14-(Immo_blind!$AI13-BP14*Immo_blind!$AN13)>0,BP14-(Immo_blind!$AI13-BP14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BQ14-(Immo_blind!$AI13-BQ14*Immo_blind!$AN13)>0,BQ14-(Immo_blind!$AI13-BQ14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BR14-(Immo_blind!$AI13-BR14*Immo_blind!$AN13)>0,BR14-(Immo_blind!$AI13-BR14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BS14-(Immo_blind!$AI13-BS14*Immo_blind!$AN13)>0,BS14-(Immo_blind!$AI13-BS14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BT14-(Immo_blind!$AI13-BT14*Immo_blind!$AN13)>0,BT14-(Immo_blind!$AI13-BT14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BU14-(Immo_blind!$AI13-BU14*Immo_blind!$AN13)>0,BU14-(Immo_blind!$AI13-BU14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BV14-(Immo_blind!$AI13-BV14*Immo_blind!$AN13)>0,BV14-(Immo_blind!$AI13-BV14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BW14-(Immo_blind!$AI13-BW14*Immo_blind!$AN13)>0,BW14-(Immo_blind!$AI13-BW14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BX14-(Immo_blind!$AI13-BX14*Immo_blind!$AN13)>0,BX14-(Immo_blind!$AI13-BX14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BY14-(Immo_blind!$AI13-BY14*Immo_blind!$AN13)>0,BY14-(Immo_blind!$AI13-BY14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(BZ14-(Immo_blind!$AI13-BZ14*Immo_blind!$AN13)>0,BZ14-(Immo_blind!$AI13-BZ14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(CA14-(Immo_blind!$AI13-CA14*Immo_blind!$AN13)>0,CA14-(Immo_blind!$AI13-CA14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(CB14-(Immo_blind!$AI13-CB14*Immo_blind!$AN13)>0,CB14-(Immo_blind!$AI13-CB14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(CC14-(Immo_blind!$AI13-CC14*Immo_blind!$AN13)>0,CC14-(Immo_blind!$AI13-CC14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(CD14-(Immo_blind!$AI13-CD14*Immo_blind!$AN13)>0,CD14-(Immo_blind!$AI13-CD14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(CE14-(Immo_blind!$AI13-CE14*Immo_blind!$AN13)>0,CE14-(Immo_blind!$AI13-CE14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(CF14-(Immo_blind!$AI13-CF14*Immo_blind!$AN13)>0,CF14-(Immo_blind!$AI13-CF14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(CG14-(Immo_blind!$AI13-CG14*Immo_blind!$AN13)>0,CG14-(Immo_blind!$AI13-CG14*Immo_blind!$AN13),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F14,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F14,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA13,\nIF(CH14-(Immo_blind!$AI13-CH14*Immo_blind!$AN13)>0,CH14-(Immo_blind!$AI13-CH14*Immo_blind!$AN13),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2030},{"$f":"IFERROR(IF(CL$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nG14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nH14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nI14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nJ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nK14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nL14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nM14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nN14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nO14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nP14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nQ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nR14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nS14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nT14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nU14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nV14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nW14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nX14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nY14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nZ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAA14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAB14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAC14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAD14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAE14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAF14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAG14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAH14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAI14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAJ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAK14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAL14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAM14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAN14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAO14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAP14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAQ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAR14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAS14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAT14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAU14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAV14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAW14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAX14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAY14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nAZ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBA14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBB14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBC14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBD14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBE14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBF14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBG14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBH14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBI14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBJ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBK14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBL14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBM14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBN14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBO14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBP14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBQ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBR14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBS14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBT14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBU14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBV14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBW14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBX14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBY14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nBZ14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCA14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCB14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCC14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCD14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCE14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCF14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCG14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCH14*Immo_blind!$AN13),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nCI14*Immo_blind!$AN13),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2030},{"$f":"IFERROR(IF(FQ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(G14<>0,Immo_blind!$AI13-Immo_dev!CL14,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(H14<>0,Immo_blind!$AI13-Immo_dev!CM14,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(I14<>0,Immo_blind!$AI13-Immo_dev!CN14,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(J14<>0,Immo_blind!$AI13-Immo_dev!CO14,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(K14<>0,Immo_blind!$AI13-Immo_dev!CP14,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(L14<>0,Immo_blind!$AI13-Immo_dev!CQ14,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(M14<>0,Immo_blind!$AI13-Immo_dev!CR14,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(N14<>0,Immo_blind!$AI13-Immo_dev!CS14,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(O14<>0,Immo_blind!$AI13-Immo_dev!CT14,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(P14<>0,Immo_blind!$AI13-Immo_dev!CU14,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(Q14<>0,Immo_blind!$AI13-Immo_dev!CV14,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(R14<>0,Immo_blind!$AI13-Immo_dev!CW14,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(S14<>0,Immo_blind!$AI13-Immo_dev!CX14,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(T14<>0,Immo_blind!$AI13-Immo_dev!CY14,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(U14<>0,Immo_blind!$AI13-Immo_dev!CZ14,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(V14<>0,Immo_blind!$AI13-Immo_dev!DA14,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(W14<>0,Immo_blind!$AI13-Immo_dev!DB14,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(X14<>0,Immo_blind!$AI13-Immo_dev!DC14,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(Y14<>0,Immo_blind!$AI13-Immo_dev!DD14,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(Z14<>0,Immo_blind!$AI13-Immo_dev!DE14,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AA14<>0,Immo_blind!$AI13-Immo_dev!DF14,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AB14<>0,Immo_blind!$AI13-Immo_dev!DG14,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AC14<>0,Immo_blind!$AI13-Immo_dev!DH14,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AD14<>0,Immo_blind!$AI13-Immo_dev!DI14,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AE14<>0,Immo_blind!$AI13-Immo_dev!DJ14,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AF14<>0,Immo_blind!$AI13-Immo_dev!DK14,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AG14<>0,Immo_blind!$AI13-Immo_dev!DL14,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AH14<>0,Immo_blind!$AI13-Immo_dev!DM14,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AI14<>0,Immo_blind!$AI13-Immo_dev!DN14,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ14<>0,Immo_blind!$AI13-Immo_dev!DO14,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AK14<>0,Immo_blind!$AI13-Immo_dev!DP14,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AL14<>0,Immo_blind!$AI13-Immo_dev!DQ14,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AM14<>0,Immo_blind!$AI13-Immo_dev!DR14,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AN14<>0,Immo_blind!$AI13-Immo_dev!DS14,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AO14<>0,Immo_blind!$AI13-Immo_dev!DT14,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AP14<>0,Immo_blind!$AI13-Immo_dev!DU14,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ14<>0,Immo_blind!$AI13-Immo_dev!DV14,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AR14<>0,Immo_blind!$AI13-Immo_dev!DW14,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AS14<>0,Immo_blind!$AI13-Immo_dev!DX14,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AT14<>0,Immo_blind!$AI13-Immo_dev!DY14,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AU14<>0,Immo_blind!$AI13-Immo_dev!DZ14,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AV14<>0,Immo_blind!$AI13-Immo_dev!EA14,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AW14<>0,Immo_blind!$AI13-Immo_dev!EB14,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AX14<>0,Immo_blind!$AI13-Immo_dev!EC14,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AY14<>0,Immo_blind!$AI13-Immo_dev!ED14,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ14<>0,Immo_blind!$AI13-Immo_dev!EE14,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BA14<>0,Immo_blind!$AI13-Immo_dev!EF14,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BB14<>0,Immo_blind!$AI13-Immo_dev!EG14,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BC14<>0,Immo_blind!$AI13-Immo_dev!EH14,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BD14<>0,Immo_blind!$AI13-Immo_dev!EI14,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BE14<>0,Immo_blind!$AI13-Immo_dev!EJ14,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BF14<>0,Immo_blind!$AI13-Immo_dev!EK14,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BG14<>0,Immo_blind!$AI13-Immo_dev!EL14,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BH14<>0,Immo_blind!$AI13-Immo_dev!EM14,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BI14<>0,Immo_blind!$AI13-Immo_dev!EN14,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ14<>0,Immo_blind!$AI13-Immo_dev!EO14,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BK14<>0,Immo_blind!$AI13-Immo_dev!EP14,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BL14<>0,Immo_blind!$AI13-Immo_dev!EQ14,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BM14<>0,Immo_blind!$AI13-Immo_dev!ER14,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BN14<>0,Immo_blind!$AI13-Immo_dev!ES14,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BO14<>0,Immo_blind!$AI13-Immo_dev!ET14,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BP14<>0,Immo_blind!$AI13-Immo_dev!EU14,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ14<>0,Immo_blind!$AI13-Immo_dev!EV14,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BR14<>0,Immo_blind!$AI13-Immo_dev!EW14,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BS14<>0,Immo_blind!$AI13-Immo_dev!EX14,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BT14<>0,Immo_blind!$AI13-Immo_dev!EY14,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BU14<>0,Immo_blind!$AI13-Immo_dev!EZ14,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BV14<>0,Immo_blind!$AI13-Immo_dev!FA14,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BW14<>0,Immo_blind!$AI13-Immo_dev!FB14,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BX14<>0,Immo_blind!$AI13-Immo_dev!FC14,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BY14<>0,Immo_blind!$AI13-Immo_dev!FD14,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ14<>0,Immo_blind!$AI13-Immo_dev!FE14,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CA14<>0,Immo_blind!$AI13-Immo_dev!FF14,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CB14<>0,Immo_blind!$AI13-Immo_dev!FG14,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CC14<>0,Immo_blind!$AI13-Immo_dev!FH14,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CD14<>0,Immo_blind!$AI13-Immo_dev!FI14,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CE14<>0,Immo_blind!$AI13-Immo_dev!FJ14,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CF14<>0,Immo_blind!$AI13-Immo_dev!FK14,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CG14<>0,Immo_blind!$AI13-Immo_dev!FL14,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CH14<>0,Immo_blind!$AI13-Immo_dev!FM14,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F14,Immo_blind!$A$3:$A$93,0),0,\nIF(CI14<>0,Immo_blind!$AI13-Immo_dev!FN14,0)),0)","v":0}]
[2031,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2031},{"$f":"IFERROR(IF(G$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(F15-(Immo_blind!$AI14-F15*Immo_blind!$AN14)>0,F15-(Immo_blind!$AI14-F15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(G15-(Immo_blind!$AI14-G15*Immo_blind!$AN14)>0,G15-(Immo_blind!$AI14-G15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(H15-(Immo_blind!$AI14-H15*Immo_blind!$AN14)>0,H15-(Immo_blind!$AI14-H15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(I15-(Immo_blind!$AI14-I15*Immo_blind!$AN14)>0,I15-(Immo_blind!$AI14-I15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(J15-(Immo_blind!$AI14-J15*Immo_blind!$AN14)>0,J15-(Immo_blind!$AI14-J15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(K15-(Immo_blind!$AI14-K15*Immo_blind!$AN14)>0,K15-(Immo_blind!$AI14-K15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(L15-(Immo_blind!$AI14-L15*Immo_blind!$AN14)>0,L15-(Immo_blind!$AI14-L15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(M15-(Immo_blind!$AI14-M15*Immo_blind!$AN14)>0,M15-(Immo_blind!$AI14-M15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(N15-(Immo_blind!$AI14-N15*Immo_blind!$AN14)>0,N15-(Immo_blind!$AI14-N15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(O15-(Immo_blind!$AI14-O15*Immo_blind!$AN14)>0,O15-(Immo_blind!$AI14-O15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(P15-(Immo_blind!$AI14-P15*Immo_blind!$AN14)>0,P15-(Immo_blind!$AI14-P15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(Q15-(Immo_blind!$AI14-Q15*Immo_blind!$AN14)>0,Q15-(Immo_blind!$AI14-Q15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(R15-(Immo_blind!$AI14-R15*Immo_blind!$AN14)>0,R15-(Immo_blind!$AI14-R15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(S15-(Immo_blind!$AI14-S15*Immo_blind!$AN14)>0,S15-(Immo_blind!$AI14-S15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(T15-(Immo_blind!$AI14-T15*Immo_blind!$AN14)>0,T15-(Immo_blind!$AI14-T15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(U15-(Immo_blind!$AI14-U15*Immo_blind!$AN14)>0,U15-(Immo_blind!$AI14-U15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(V15-(Immo_blind!$AI14-V15*Immo_blind!$AN14)>0,V15-(Immo_blind!$AI14-V15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(W15-(Immo_blind!$AI14-W15*Immo_blind!$AN14)>0,W15-(Immo_blind!$AI14-W15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(X15-(Immo_blind!$AI14-X15*Immo_blind!$AN14)>0,X15-(Immo_blind!$AI14-X15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(Y15-(Immo_blind!$AI14-Y15*Immo_blind!$AN14)>0,Y15-(Immo_blind!$AI14-Y15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(Z15-(Immo_blind!$AI14-Z15*Immo_blind!$AN14)>0,Z15-(Immo_blind!$AI14-Z15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AA15-(Immo_blind!$AI14-AA15*Immo_blind!$AN14)>0,AA15-(Immo_blind!$AI14-AA15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AB15-(Immo_blind!$AI14-AB15*Immo_blind!$AN14)>0,AB15-(Immo_blind!$AI14-AB15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AC15-(Immo_blind!$AI14-AC15*Immo_blind!$AN14)>0,AC15-(Immo_blind!$AI14-AC15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AD15-(Immo_blind!$AI14-AD15*Immo_blind!$AN14)>0,AD15-(Immo_blind!$AI14-AD15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AE15-(Immo_blind!$AI14-AE15*Immo_blind!$AN14)>0,AE15-(Immo_blind!$AI14-AE15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AF15-(Immo_blind!$AI14-AF15*Immo_blind!$AN14)>0,AF15-(Immo_blind!$AI14-AF15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AG15-(Immo_blind!$AI14-AG15*Immo_blind!$AN14)>0,AG15-(Immo_blind!$AI14-AG15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AH15-(Immo_blind!$AI14-AH15*Immo_blind!$AN14)>0,AH15-(Immo_blind!$AI14-AH15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AI15-(Immo_blind!$AI14-AI15*Immo_blind!$AN14)>0,AI15-(Immo_blind!$AI14-AI15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AJ15-(Immo_blind!$AI14-AJ15*Immo_blind!$AN14)>0,AJ15-(Immo_blind!$AI14-AJ15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AK15-(Immo_blind!$AI14-AK15*Immo_blind!$AN14)>0,AK15-(Immo_blind!$AI14-AK15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AL15-(Immo_blind!$AI14-AL15*Immo_blind!$AN14)>0,AL15-(Immo_blind!$AI14-AL15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AM15-(Immo_blind!$AI14-AM15*Immo_blind!$AN14)>0,AM15-(Immo_blind!$AI14-AM15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AN15-(Immo_blind!$AI14-AN15*Immo_blind!$AN14)>0,AN15-(Immo_blind!$AI14-AN15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AO15-(Immo_blind!$AI14-AO15*Immo_blind!$AN14)>0,AO15-(Immo_blind!$AI14-AO15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AP15-(Immo_blind!$AI14-AP15*Immo_blind!$AN14)>0,AP15-(Immo_blind!$AI14-AP15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AQ15-(Immo_blind!$AI14-AQ15*Immo_blind!$AN14)>0,AQ15-(Immo_blind!$AI14-AQ15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AR15-(Immo_blind!$AI14-AR15*Immo_blind!$AN14)>0,AR15-(Immo_blind!$AI14-AR15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AS15-(Immo_blind!$AI14-AS15*Immo_blind!$AN14)>0,AS15-(Immo_blind!$AI14-AS15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AT15-(Immo_blind!$AI14-AT15*Immo_blind!$AN14)>0,AT15-(Immo_blind!$AI14-AT15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AU15-(Immo_blind!$AI14-AU15*Immo_blind!$AN14)>0,AU15-(Immo_blind!$AI14-AU15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AV15-(Immo_blind!$AI14-AV15*Immo_blind!$AN14)>0,AV15-(Immo_blind!$AI14-AV15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AW15-(Immo_blind!$AI14-AW15*Immo_blind!$AN14)>0,AW15-(Immo_blind!$AI14-AW15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AX15-(Immo_blind!$AI14-AX15*Immo_blind!$AN14)>0,AX15-(Immo_blind!$AI14-AX15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AY15-(Immo_blind!$AI14-AY15*Immo_blind!$AN14)>0,AY15-(Immo_blind!$AI14-AY15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(AZ15-(Immo_blind!$AI14-AZ15*Immo_blind!$AN14)>0,AZ15-(Immo_blind!$AI14-AZ15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BA15-(Immo_blind!$AI14-BA15*Immo_blind!$AN14)>0,BA15-(Immo_blind!$AI14-BA15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BB15-(Immo_blind!$AI14-BB15*Immo_blind!$AN14)>0,BB15-(Immo_blind!$AI14-BB15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BC15-(Immo_blind!$AI14-BC15*Immo_blind!$AN14)>0,BC15-(Immo_blind!$AI14-BC15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BD15-(Immo_blind!$AI14-BD15*Immo_blind!$AN14)>0,BD15-(Immo_blind!$AI14-BD15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BE15-(Immo_blind!$AI14-BE15*Immo_blind!$AN14)>0,BE15-(Immo_blind!$AI14-BE15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BF15-(Immo_blind!$AI14-BF15*Immo_blind!$AN14)>0,BF15-(Immo_blind!$AI14-BF15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BG15-(Immo_blind!$AI14-BG15*Immo_blind!$AN14)>0,BG15-(Immo_blind!$AI14-BG15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BH15-(Immo_blind!$AI14-BH15*Immo_blind!$AN14)>0,BH15-(Immo_blind!$AI14-BH15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BI15-(Immo_blind!$AI14-BI15*Immo_blind!$AN14)>0,BI15-(Immo_blind!$AI14-BI15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BJ15-(Immo_blind!$AI14-BJ15*Immo_blind!$AN14)>0,BJ15-(Immo_blind!$AI14-BJ15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BK15-(Immo_blind!$AI14-BK15*Immo_blind!$AN14)>0,BK15-(Immo_blind!$AI14-BK15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BL15-(Immo_blind!$AI14-BL15*Immo_blind!$AN14)>0,BL15-(Immo_blind!$AI14-BL15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BM15-(Immo_blind!$AI14-BM15*Immo_blind!$AN14)>0,BM15-(Immo_blind!$AI14-BM15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BN15-(Immo_blind!$AI14-BN15*Immo_blind!$AN14)>0,BN15-(Immo_blind!$AI14-BN15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BO15-(Immo_blind!$AI14-BO15*Immo_blind!$AN14)>0,BO15-(Immo_blind!$AI14-BO15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BP15-(Immo_blind!$AI14-BP15*Immo_blind!$AN14)>0,BP15-(Immo_blind!$AI14-BP15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BQ15-(Immo_blind!$AI14-BQ15*Immo_blind!$AN14)>0,BQ15-(Immo_blind!$AI14-BQ15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BR15-(Immo_blind!$AI14-BR15*Immo_blind!$AN14)>0,BR15-(Immo_blind!$AI14-BR15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BS15-(Immo_blind!$AI14-BS15*Immo_blind!$AN14)>0,BS15-(Immo_blind!$AI14-BS15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BT15-(Immo_blind!$AI14-BT15*Immo_blind!$AN14)>0,BT15-(Immo_blind!$AI14-BT15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BU15-(Immo_blind!$AI14-BU15*Immo_blind!$AN14)>0,BU15-(Immo_blind!$AI14-BU15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BV15-(Immo_blind!$AI14-BV15*Immo_blind!$AN14)>0,BV15-(Immo_blind!$AI14-BV15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BW15-(Immo_blind!$AI14-BW15*Immo_blind!$AN14)>0,BW15-(Immo_blind!$AI14-BW15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BX15-(Immo_blind!$AI14-BX15*Immo_blind!$AN14)>0,BX15-(Immo_blind!$AI14-BX15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BY15-(Immo_blind!$AI14-BY15*Immo_blind!$AN14)>0,BY15-(Immo_blind!$AI14-BY15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(BZ15-(Immo_blind!$AI14-BZ15*Immo_blind!$AN14)>0,BZ15-(Immo_blind!$AI14-BZ15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(CA15-(Immo_blind!$AI14-CA15*Immo_blind!$AN14)>0,CA15-(Immo_blind!$AI14-CA15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(CB15-(Immo_blind!$AI14-CB15*Immo_blind!$AN14)>0,CB15-(Immo_blind!$AI14-CB15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(CC15-(Immo_blind!$AI14-CC15*Immo_blind!$AN14)>0,CC15-(Immo_blind!$AI14-CC15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(CD15-(Immo_blind!$AI14-CD15*Immo_blind!$AN14)>0,CD15-(Immo_blind!$AI14-CD15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(CE15-(Immo_blind!$AI14-CE15*Immo_blind!$AN14)>0,CE15-(Immo_blind!$AI14-CE15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(CF15-(Immo_blind!$AI14-CF15*Immo_blind!$AN14)>0,CF15-(Immo_blind!$AI14-CF15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(CG15-(Immo_blind!$AI14-CG15*Immo_blind!$AN14)>0,CG15-(Immo_blind!$AI14-CG15*Immo_blind!$AN14),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F15,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F15,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA14,\nIF(CH15-(Immo_blind!$AI14-CH15*Immo_blind!$AN14)>0,CH15-(Immo_blind!$AI14-CH15*Immo_blind!$AN14),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2031},{"$f":"IFERROR(IF(CL$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nG15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nH15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nI15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nJ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nK15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nL15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nM15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nN15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nO15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nP15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nQ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nR15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nS15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nT15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nU15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nV15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nW15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nX15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nY15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nZ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAA15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAB15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAC15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAD15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAE15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAF15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAG15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAH15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAI15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAJ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAK15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAL15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAM15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAN15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAO15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAP15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAQ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAR15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAS15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAT15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAU15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAV15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAW15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAX15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAY15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nAZ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBA15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBB15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBC15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBD15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBE15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBF15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBG15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBH15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBI15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBJ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBK15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBL15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBM15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBN15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBO15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBP15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBQ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBR15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBS15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBT15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBU15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBV15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBW15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBX15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBY15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nBZ15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCA15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCB15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCC15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCD15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCE15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCF15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCG15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCH15*Immo_blind!$AN14),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nCI15*Immo_blind!$AN14),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2031},{"$f":"IFERROR(IF(FQ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(G15<>0,Immo_blind!$AI14-Immo_dev!CL15,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(H15<>0,Immo_blind!$AI14-Immo_dev!CM15,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(I15<>0,Immo_blind!$AI14-Immo_dev!CN15,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(J15<>0,Immo_blind!$AI14-Immo_dev!CO15,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(K15<>0,Immo_blind!$AI14-Immo_dev!CP15,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(L15<>0,Immo_blind!$AI14-Immo_dev!CQ15,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(M15<>0,Immo_blind!$AI14-Immo_dev!CR15,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(N15<>0,Immo_blind!$AI14-Immo_dev!CS15,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(O15<>0,Immo_blind!$AI14-Immo_dev!CT15,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(P15<>0,Immo_blind!$AI14-Immo_dev!CU15,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(Q15<>0,Immo_blind!$AI14-Immo_dev!CV15,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(R15<>0,Immo_blind!$AI14-Immo_dev!CW15,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(S15<>0,Immo_blind!$AI14-Immo_dev!CX15,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(T15<>0,Immo_blind!$AI14-Immo_dev!CY15,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(U15<>0,Immo_blind!$AI14-Immo_dev!CZ15,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(V15<>0,Immo_blind!$AI14-Immo_dev!DA15,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(W15<>0,Immo_blind!$AI14-Immo_dev!DB15,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(X15<>0,Immo_blind!$AI14-Immo_dev!DC15,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(Y15<>0,Immo_blind!$AI14-Immo_dev!DD15,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(Z15<>0,Immo_blind!$AI14-Immo_dev!DE15,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AA15<>0,Immo_blind!$AI14-Immo_dev!DF15,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AB15<>0,Immo_blind!$AI14-Immo_dev!DG15,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AC15<>0,Immo_blind!$AI14-Immo_dev!DH15,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AD15<>0,Immo_blind!$AI14-Immo_dev!DI15,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AE15<>0,Immo_blind!$AI14-Immo_dev!DJ15,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AF15<>0,Immo_blind!$AI14-Immo_dev!DK15,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AG15<>0,Immo_blind!$AI14-Immo_dev!DL15,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AH15<>0,Immo_blind!$AI14-Immo_dev!DM15,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AI15<>0,Immo_blind!$AI14-Immo_dev!DN15,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ15<>0,Immo_blind!$AI14-Immo_dev!DO15,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AK15<>0,Immo_blind!$AI14-Immo_dev!DP15,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AL15<>0,Immo_blind!$AI14-Immo_dev!DQ15,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AM15<>0,Immo_blind!$AI14-Immo_dev!DR15,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AN15<>0,Immo_blind!$AI14-Immo_dev!DS15,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AO15<>0,Immo_blind!$AI14-Immo_dev!DT15,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AP15<>0,Immo_blind!$AI14-Immo_dev!DU15,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ15<>0,Immo_blind!$AI14-Immo_dev!DV15,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AR15<>0,Immo_blind!$AI14-Immo_dev!DW15,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AS15<>0,Immo_blind!$AI14-Immo_dev!DX15,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AT15<>0,Immo_blind!$AI14-Immo_dev!DY15,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AU15<>0,Immo_blind!$AI14-Immo_dev!DZ15,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AV15<>0,Immo_blind!$AI14-Immo_dev!EA15,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AW15<>0,Immo_blind!$AI14-Immo_dev!EB15,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AX15<>0,Immo_blind!$AI14-Immo_dev!EC15,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AY15<>0,Immo_blind!$AI14-Immo_dev!ED15,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ15<>0,Immo_blind!$AI14-Immo_dev!EE15,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BA15<>0,Immo_blind!$AI14-Immo_dev!EF15,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BB15<>0,Immo_blind!$AI14-Immo_dev!EG15,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BC15<>0,Immo_blind!$AI14-Immo_dev!EH15,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BD15<>0,Immo_blind!$AI14-Immo_dev!EI15,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BE15<>0,Immo_blind!$AI14-Immo_dev!EJ15,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BF15<>0,Immo_blind!$AI14-Immo_dev!EK15,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BG15<>0,Immo_blind!$AI14-Immo_dev!EL15,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BH15<>0,Immo_blind!$AI14-Immo_dev!EM15,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BI15<>0,Immo_blind!$AI14-Immo_dev!EN15,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ15<>0,Immo_blind!$AI14-Immo_dev!EO15,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BK15<>0,Immo_blind!$AI14-Immo_dev!EP15,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BL15<>0,Immo_blind!$AI14-Immo_dev!EQ15,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BM15<>0,Immo_blind!$AI14-Immo_dev!ER15,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BN15<>0,Immo_blind!$AI14-Immo_dev!ES15,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BO15<>0,Immo_blind!$AI14-Immo_dev!ET15,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BP15<>0,Immo_blind!$AI14-Immo_dev!EU15,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ15<>0,Immo_blind!$AI14-Immo_dev!EV15,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BR15<>0,Immo_blind!$AI14-Immo_dev!EW15,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BS15<>0,Immo_blind!$AI14-Immo_dev!EX15,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BT15<>0,Immo_blind!$AI14-Immo_dev!EY15,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BU15<>0,Immo_blind!$AI14-Immo_dev!EZ15,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BV15<>0,Immo_blind!$AI14-Immo_dev!FA15,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BW15<>0,Immo_blind!$AI14-Immo_dev!FB15,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BX15<>0,Immo_blind!$AI14-Immo_dev!FC15,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BY15<>0,Immo_blind!$AI14-Immo_dev!FD15,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ15<>0,Immo_blind!$AI14-Immo_dev!FE15,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CA15<>0,Immo_blind!$AI14-Immo_dev!FF15,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CB15<>0,Immo_blind!$AI14-Immo_dev!FG15,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CC15<>0,Immo_blind!$AI14-Immo_dev!FH15,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CD15<>0,Immo_blind!$AI14-Immo_dev!FI15,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CE15<>0,Immo_blind!$AI14-Immo_dev!FJ15,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CF15<>0,Immo_blind!$AI14-Immo_dev!FK15,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CG15<>0,Immo_blind!$AI14-Immo_dev!FL15,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CH15<>0,Immo_blind!$AI14-Immo_dev!FM15,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F15,Immo_blind!$A$3:$A$93,0),0,\nIF(CI15<>0,Immo_blind!$AI14-Immo_dev!FN15,0)),0)","v":0}]
[2032,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2032},{"$f":"IFERROR(IF(G$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(F16-(Immo_blind!$AI15-F16*Immo_blind!$AN15)>0,F16-(Immo_blind!$AI15-F16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(G16-(Immo_blind!$AI15-G16*Immo_blind!$AN15)>0,G16-(Immo_blind!$AI15-G16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(H16-(Immo_blind!$AI15-H16*Immo_blind!$AN15)>0,H16-(Immo_blind!$AI15-H16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(I16-(Immo_blind!$AI15-I16*Immo_blind!$AN15)>0,I16-(Immo_blind!$AI15-I16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(J16-(Immo_blind!$AI15-J16*Immo_blind!$AN15)>0,J16-(Immo_blind!$AI15-J16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(K16-(Immo_blind!$AI15-K16*Immo_blind!$AN15)>0,K16-(Immo_blind!$AI15-K16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(L16-(Immo_blind!$AI15-L16*Immo_blind!$AN15)>0,L16-(Immo_blind!$AI15-L16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(M16-(Immo_blind!$AI15-M16*Immo_blind!$AN15)>0,M16-(Immo_blind!$AI15-M16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(N16-(Immo_blind!$AI15-N16*Immo_blind!$AN15)>0,N16-(Immo_blind!$AI15-N16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(O16-(Immo_blind!$AI15-O16*Immo_blind!$AN15)>0,O16-(Immo_blind!$AI15-O16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(P16-(Immo_blind!$AI15-P16*Immo_blind!$AN15)>0,P16-(Immo_blind!$AI15-P16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(Q16-(Immo_blind!$AI15-Q16*Immo_blind!$AN15)>0,Q16-(Immo_blind!$AI15-Q16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(R16-(Immo_blind!$AI15-R16*Immo_blind!$AN15)>0,R16-(Immo_blind!$AI15-R16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(S16-(Immo_blind!$AI15-S16*Immo_blind!$AN15)>0,S16-(Immo_blind!$AI15-S16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(T16-(Immo_blind!$AI15-T16*Immo_blind!$AN15)>0,T16-(Immo_blind!$AI15-T16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(U16-(Immo_blind!$AI15-U16*Immo_blind!$AN15)>0,U16-(Immo_blind!$AI15-U16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(V16-(Immo_blind!$AI15-V16*Immo_blind!$AN15)>0,V16-(Immo_blind!$AI15-V16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(W16-(Immo_blind!$AI15-W16*Immo_blind!$AN15)>0,W16-(Immo_blind!$AI15-W16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(X16-(Immo_blind!$AI15-X16*Immo_blind!$AN15)>0,X16-(Immo_blind!$AI15-X16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(Y16-(Immo_blind!$AI15-Y16*Immo_blind!$AN15)>0,Y16-(Immo_blind!$AI15-Y16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(Z16-(Immo_blind!$AI15-Z16*Immo_blind!$AN15)>0,Z16-(Immo_blind!$AI15-Z16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AA16-(Immo_blind!$AI15-AA16*Immo_blind!$AN15)>0,AA16-(Immo_blind!$AI15-AA16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AB16-(Immo_blind!$AI15-AB16*Immo_blind!$AN15)>0,AB16-(Immo_blind!$AI15-AB16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AC16-(Immo_blind!$AI15-AC16*Immo_blind!$AN15)>0,AC16-(Immo_blind!$AI15-AC16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AD16-(Immo_blind!$AI15-AD16*Immo_blind!$AN15)>0,AD16-(Immo_blind!$AI15-AD16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AE16-(Immo_blind!$AI15-AE16*Immo_blind!$AN15)>0,AE16-(Immo_blind!$AI15-AE16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AF16-(Immo_blind!$AI15-AF16*Immo_blind!$AN15)>0,AF16-(Immo_blind!$AI15-AF16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AG16-(Immo_blind!$AI15-AG16*Immo_blind!$AN15)>0,AG16-(Immo_blind!$AI15-AG16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AH16-(Immo_blind!$AI15-AH16*Immo_blind!$AN15)>0,AH16-(Immo_blind!$AI15-AH16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AI16-(Immo_blind!$AI15-AI16*Immo_blind!$AN15)>0,AI16-(Immo_blind!$AI15-AI16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AJ16-(Immo_blind!$AI15-AJ16*Immo_blind!$AN15)>0,AJ16-(Immo_blind!$AI15-AJ16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AK16-(Immo_blind!$AI15-AK16*Immo_blind!$AN15)>0,AK16-(Immo_blind!$AI15-AK16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AL16-(Immo_blind!$AI15-AL16*Immo_blind!$AN15)>0,AL16-(Immo_blind!$AI15-AL16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AM16-(Immo_blind!$AI15-AM16*Immo_blind!$AN15)>0,AM16-(Immo_blind!$AI15-AM16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AN16-(Immo_blind!$AI15-AN16*Immo_blind!$AN15)>0,AN16-(Immo_blind!$AI15-AN16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AO16-(Immo_blind!$AI15-AO16*Immo_blind!$AN15)>0,AO16-(Immo_blind!$AI15-AO16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AP16-(Immo_blind!$AI15-AP16*Immo_blind!$AN15)>0,AP16-(Immo_blind!$AI15-AP16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AQ16-(Immo_blind!$AI15-AQ16*Immo_blind!$AN15)>0,AQ16-(Immo_blind!$AI15-AQ16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AR16-(Immo_blind!$AI15-AR16*Immo_blind!$AN15)>0,AR16-(Immo_blind!$AI15-AR16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AS16-(Immo_blind!$AI15-AS16*Immo_blind!$AN15)>0,AS16-(Immo_blind!$AI15-AS16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AT16-(Immo_blind!$AI15-AT16*Immo_blind!$AN15)>0,AT16-(Immo_blind!$AI15-AT16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AU16-(Immo_blind!$AI15-AU16*Immo_blind!$AN15)>0,AU16-(Immo_blind!$AI15-AU16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AV16-(Immo_blind!$AI15-AV16*Immo_blind!$AN15)>0,AV16-(Immo_blind!$AI15-AV16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AW16-(Immo_blind!$AI15-AW16*Immo_blind!$AN15)>0,AW16-(Immo_blind!$AI15-AW16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AX16-(Immo_blind!$AI15-AX16*Immo_blind!$AN15)>0,AX16-(Immo_blind!$AI15-AX16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AY16-(Immo_blind!$AI15-AY16*Immo_blind!$AN15)>0,AY16-(Immo_blind!$AI15-AY16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(AZ16-(Immo_blind!$AI15-AZ16*Immo_blind!$AN15)>0,AZ16-(Immo_blind!$AI15-AZ16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BA16-(Immo_blind!$AI15-BA16*Immo_blind!$AN15)>0,BA16-(Immo_blind!$AI15-BA16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BB16-(Immo_blind!$AI15-BB16*Immo_blind!$AN15)>0,BB16-(Immo_blind!$AI15-BB16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BC16-(Immo_blind!$AI15-BC16*Immo_blind!$AN15)>0,BC16-(Immo_blind!$AI15-BC16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BD16-(Immo_blind!$AI15-BD16*Immo_blind!$AN15)>0,BD16-(Immo_blind!$AI15-BD16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BE16-(Immo_blind!$AI15-BE16*Immo_blind!$AN15)>0,BE16-(Immo_blind!$AI15-BE16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BF16-(Immo_blind!$AI15-BF16*Immo_blind!$AN15)>0,BF16-(Immo_blind!$AI15-BF16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BG16-(Immo_blind!$AI15-BG16*Immo_blind!$AN15)>0,BG16-(Immo_blind!$AI15-BG16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BH16-(Immo_blind!$AI15-BH16*Immo_blind!$AN15)>0,BH16-(Immo_blind!$AI15-BH16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BI16-(Immo_blind!$AI15-BI16*Immo_blind!$AN15)>0,BI16-(Immo_blind!$AI15-BI16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BJ16-(Immo_blind!$AI15-BJ16*Immo_blind!$AN15)>0,BJ16-(Immo_blind!$AI15-BJ16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BK16-(Immo_blind!$AI15-BK16*Immo_blind!$AN15)>0,BK16-(Immo_blind!$AI15-BK16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BL16-(Immo_blind!$AI15-BL16*Immo_blind!$AN15)>0,BL16-(Immo_blind!$AI15-BL16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BM16-(Immo_blind!$AI15-BM16*Immo_blind!$AN15)>0,BM16-(Immo_blind!$AI15-BM16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BN16-(Immo_blind!$AI15-BN16*Immo_blind!$AN15)>0,BN16-(Immo_blind!$AI15-BN16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BO16-(Immo_blind!$AI15-BO16*Immo_blind!$AN15)>0,BO16-(Immo_blind!$AI15-BO16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BP16-(Immo_blind!$AI15-BP16*Immo_blind!$AN15)>0,BP16-(Immo_blind!$AI15-BP16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BQ16-(Immo_blind!$AI15-BQ16*Immo_blind!$AN15)>0,BQ16-(Immo_blind!$AI15-BQ16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BR16-(Immo_blind!$AI15-BR16*Immo_blind!$AN15)>0,BR16-(Immo_blind!$AI15-BR16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BS16-(Immo_blind!$AI15-BS16*Immo_blind!$AN15)>0,BS16-(Immo_blind!$AI15-BS16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BT16-(Immo_blind!$AI15-BT16*Immo_blind!$AN15)>0,BT16-(Immo_blind!$AI15-BT16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BU16-(Immo_blind!$AI15-BU16*Immo_blind!$AN15)>0,BU16-(Immo_blind!$AI15-BU16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BV16-(Immo_blind!$AI15-BV16*Immo_blind!$AN15)>0,BV16-(Immo_blind!$AI15-BV16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BW16-(Immo_blind!$AI15-BW16*Immo_blind!$AN15)>0,BW16-(Immo_blind!$AI15-BW16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BX16-(Immo_blind!$AI15-BX16*Immo_blind!$AN15)>0,BX16-(Immo_blind!$AI15-BX16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BY16-(Immo_blind!$AI15-BY16*Immo_blind!$AN15)>0,BY16-(Immo_blind!$AI15-BY16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(BZ16-(Immo_blind!$AI15-BZ16*Immo_blind!$AN15)>0,BZ16-(Immo_blind!$AI15-BZ16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(CA16-(Immo_blind!$AI15-CA16*Immo_blind!$AN15)>0,CA16-(Immo_blind!$AI15-CA16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(CB16-(Immo_blind!$AI15-CB16*Immo_blind!$AN15)>0,CB16-(Immo_blind!$AI15-CB16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(CC16-(Immo_blind!$AI15-CC16*Immo_blind!$AN15)>0,CC16-(Immo_blind!$AI15-CC16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(CD16-(Immo_blind!$AI15-CD16*Immo_blind!$AN15)>0,CD16-(Immo_blind!$AI15-CD16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(CE16-(Immo_blind!$AI15-CE16*Immo_blind!$AN15)>0,CE16-(Immo_blind!$AI15-CE16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(CF16-(Immo_blind!$AI15-CF16*Immo_blind!$AN15)>0,CF16-(Immo_blind!$AI15-CF16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(CG16-(Immo_blind!$AI15-CG16*Immo_blind!$AN15)>0,CG16-(Immo_blind!$AI15-CG16*Immo_blind!$AN15),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F16,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F16,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA15,\nIF(CH16-(Immo_blind!$AI15-CH16*Immo_blind!$AN15)>0,CH16-(Immo_blind!$AI15-CH16*Immo_blind!$AN15),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2032},{"$f":"IFERROR(IF(CL$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nG16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nH16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nI16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nJ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nK16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nL16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nM16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nN16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nO16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nP16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nQ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nR16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nS16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nT16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nU16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nV16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nW16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nX16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nY16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nZ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAA16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAB16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAC16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAD16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAE16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAF16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAG16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAH16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAI16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAJ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAK16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAL16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAM16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAN16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAO16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAP16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAQ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAR16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAS16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAT16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAU16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAV16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAW16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAX16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAY16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nAZ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBA16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBB16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBC16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBD16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBE16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBF16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBG16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBH16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBI16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBJ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBK16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBL16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBM16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBN16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBO16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBP16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBQ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBR16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBS16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBT16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBU16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBV16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBW16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBX16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBY16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nBZ16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCA16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCB16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCC16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCD16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCE16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCF16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCG16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCH16*Immo_blind!$AN15),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nCI16*Immo_blind!$AN15),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2032},{"$f":"IFERROR(IF(FQ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(G16<>0,Immo_blind!$AI15-Immo_dev!CL16,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(H16<>0,Immo_blind!$AI15-Immo_dev!CM16,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(I16<>0,Immo_blind!$AI15-Immo_dev!CN16,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(J16<>0,Immo_blind!$AI15-Immo_dev!CO16,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(K16<>0,Immo_blind!$AI15-Immo_dev!CP16,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(L16<>0,Immo_blind!$AI15-Immo_dev!CQ16,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(M16<>0,Immo_blind!$AI15-Immo_dev!CR16,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(N16<>0,Immo_blind!$AI15-Immo_dev!CS16,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(O16<>0,Immo_blind!$AI15-Immo_dev!CT16,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(P16<>0,Immo_blind!$AI15-Immo_dev!CU16,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(Q16<>0,Immo_blind!$AI15-Immo_dev!CV16,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(R16<>0,Immo_blind!$AI15-Immo_dev!CW16,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(S16<>0,Immo_blind!$AI15-Immo_dev!CX16,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(T16<>0,Immo_blind!$AI15-Immo_dev!CY16,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(U16<>0,Immo_blind!$AI15-Immo_dev!CZ16,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(V16<>0,Immo_blind!$AI15-Immo_dev!DA16,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(W16<>0,Immo_blind!$AI15-Immo_dev!DB16,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(X16<>0,Immo_blind!$AI15-Immo_dev!DC16,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(Y16<>0,Immo_blind!$AI15-Immo_dev!DD16,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(Z16<>0,Immo_blind!$AI15-Immo_dev!DE16,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AA16<>0,Immo_blind!$AI15-Immo_dev!DF16,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AB16<>0,Immo_blind!$AI15-Immo_dev!DG16,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AC16<>0,Immo_blind!$AI15-Immo_dev!DH16,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AD16<>0,Immo_blind!$AI15-Immo_dev!DI16,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AE16<>0,Immo_blind!$AI15-Immo_dev!DJ16,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AF16<>0,Immo_blind!$AI15-Immo_dev!DK16,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AG16<>0,Immo_blind!$AI15-Immo_dev!DL16,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AH16<>0,Immo_blind!$AI15-Immo_dev!DM16,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AI16<>0,Immo_blind!$AI15-Immo_dev!DN16,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ16<>0,Immo_blind!$AI15-Immo_dev!DO16,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AK16<>0,Immo_blind!$AI15-Immo_dev!DP16,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AL16<>0,Immo_blind!$AI15-Immo_dev!DQ16,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AM16<>0,Immo_blind!$AI15-Immo_dev!DR16,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AN16<>0,Immo_blind!$AI15-Immo_dev!DS16,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AO16<>0,Immo_blind!$AI15-Immo_dev!DT16,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AP16<>0,Immo_blind!$AI15-Immo_dev!DU16,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ16<>0,Immo_blind!$AI15-Immo_dev!DV16,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AR16<>0,Immo_blind!$AI15-Immo_dev!DW16,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AS16<>0,Immo_blind!$AI15-Immo_dev!DX16,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AT16<>0,Immo_blind!$AI15-Immo_dev!DY16,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AU16<>0,Immo_blind!$AI15-Immo_dev!DZ16,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AV16<>0,Immo_blind!$AI15-Immo_dev!EA16,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AW16<>0,Immo_blind!$AI15-Immo_dev!EB16,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AX16<>0,Immo_blind!$AI15-Immo_dev!EC16,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AY16<>0,Immo_blind!$AI15-Immo_dev!ED16,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ16<>0,Immo_blind!$AI15-Immo_dev!EE16,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BA16<>0,Immo_blind!$AI15-Immo_dev!EF16,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BB16<>0,Immo_blind!$AI15-Immo_dev!EG16,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BC16<>0,Immo_blind!$AI15-Immo_dev!EH16,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BD16<>0,Immo_blind!$AI15-Immo_dev!EI16,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BE16<>0,Immo_blind!$AI15-Immo_dev!EJ16,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BF16<>0,Immo_blind!$AI15-Immo_dev!EK16,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BG16<>0,Immo_blind!$AI15-Immo_dev!EL16,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BH16<>0,Immo_blind!$AI15-Immo_dev!EM16,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BI16<>0,Immo_blind!$AI15-Immo_dev!EN16,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ16<>0,Immo_blind!$AI15-Immo_dev!EO16,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BK16<>0,Immo_blind!$AI15-Immo_dev!EP16,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BL16<>0,Immo_blind!$AI15-Immo_dev!EQ16,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BM16<>0,Immo_blind!$AI15-Immo_dev!ER16,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BN16<>0,Immo_blind!$AI15-Immo_dev!ES16,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BO16<>0,Immo_blind!$AI15-Immo_dev!ET16,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BP16<>0,Immo_blind!$AI15-Immo_dev!EU16,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ16<>0,Immo_blind!$AI15-Immo_dev!EV16,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BR16<>0,Immo_blind!$AI15-Immo_dev!EW16,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BS16<>0,Immo_blind!$AI15-Immo_dev!EX16,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BT16<>0,Immo_blind!$AI15-Immo_dev!EY16,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BU16<>0,Immo_blind!$AI15-Immo_dev!EZ16,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BV16<>0,Immo_blind!$AI15-Immo_dev!FA16,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BW16<>0,Immo_blind!$AI15-Immo_dev!FB16,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BX16<>0,Immo_blind!$AI15-Immo_dev!FC16,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BY16<>0,Immo_blind!$AI15-Immo_dev!FD16,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ16<>0,Immo_blind!$AI15-Immo_dev!FE16,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CA16<>0,Immo_blind!$AI15-Immo_dev!FF16,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CB16<>0,Immo_blind!$AI15-Immo_dev!FG16,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CC16<>0,Immo_blind!$AI15-Immo_dev!FH16,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CD16<>0,Immo_blind!$AI15-Immo_dev!FI16,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CE16<>0,Immo_blind!$AI15-Immo_dev!FJ16,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CF16<>0,Immo_blind!$AI15-Immo_dev!FK16,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CG16<>0,Immo_blind!$AI15-Immo_dev!FL16,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CH16<>0,Immo_blind!$AI15-Immo_dev!FM16,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F16,Immo_blind!$A$3:$A$93,0),0,\nIF(CI16<>0,Immo_blind!$AI15-Immo_dev!FN16,0)),0)","v":0}]
[2033,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2033},{"$f":"IFERROR(IF(G$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(F17-(Immo_blind!$AI16-F17*Immo_blind!$AN16)>0,F17-(Immo_blind!$AI16-F17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(G17-(Immo_blind!$AI16-G17*Immo_blind!$AN16)>0,G17-(Immo_blind!$AI16-G17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(H17-(Immo_blind!$AI16-H17*Immo_blind!$AN16)>0,H17-(Immo_blind!$AI16-H17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(I17-(Immo_blind!$AI16-I17*Immo_blind!$AN16)>0,I17-(Immo_blind!$AI16-I17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(J17-(Immo_blind!$AI16-J17*Immo_blind!$AN16)>0,J17-(Immo_blind!$AI16-J17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(K17-(Immo_blind!$AI16-K17*Immo_blind!$AN16)>0,K17-(Immo_blind!$AI16-K17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(L17-(Immo_blind!$AI16-L17*Immo_blind!$AN16)>0,L17-(Immo_blind!$AI16-L17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(M17-(Immo_blind!$AI16-M17*Immo_blind!$AN16)>0,M17-(Immo_blind!$AI16-M17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(N17-(Immo_blind!$AI16-N17*Immo_blind!$AN16)>0,N17-(Immo_blind!$AI16-N17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(O17-(Immo_blind!$AI16-O17*Immo_blind!$AN16)>0,O17-(Immo_blind!$AI16-O17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(P17-(Immo_blind!$AI16-P17*Immo_blind!$AN16)>0,P17-(Immo_blind!$AI16-P17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(Q17-(Immo_blind!$AI16-Q17*Immo_blind!$AN16)>0,Q17-(Immo_blind!$AI16-Q17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(R17-(Immo_blind!$AI16-R17*Immo_blind!$AN16)>0,R17-(Immo_blind!$AI16-R17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(S17-(Immo_blind!$AI16-S17*Immo_blind!$AN16)>0,S17-(Immo_blind!$AI16-S17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(T17-(Immo_blind!$AI16-T17*Immo_blind!$AN16)>0,T17-(Immo_blind!$AI16-T17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(U17-(Immo_blind!$AI16-U17*Immo_blind!$AN16)>0,U17-(Immo_blind!$AI16-U17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(V17-(Immo_blind!$AI16-V17*Immo_blind!$AN16)>0,V17-(Immo_blind!$AI16-V17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(W17-(Immo_blind!$AI16-W17*Immo_blind!$AN16)>0,W17-(Immo_blind!$AI16-W17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(X17-(Immo_blind!$AI16-X17*Immo_blind!$AN16)>0,X17-(Immo_blind!$AI16-X17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(Y17-(Immo_blind!$AI16-Y17*Immo_blind!$AN16)>0,Y17-(Immo_blind!$AI16-Y17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(Z17-(Immo_blind!$AI16-Z17*Immo_blind!$AN16)>0,Z17-(Immo_blind!$AI16-Z17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AA17-(Immo_blind!$AI16-AA17*Immo_blind!$AN16)>0,AA17-(Immo_blind!$AI16-AA17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AB17-(Immo_blind!$AI16-AB17*Immo_blind!$AN16)>0,AB17-(Immo_blind!$AI16-AB17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AC17-(Immo_blind!$AI16-AC17*Immo_blind!$AN16)>0,AC17-(Immo_blind!$AI16-AC17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AD17-(Immo_blind!$AI16-AD17*Immo_blind!$AN16)>0,AD17-(Immo_blind!$AI16-AD17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AE17-(Immo_blind!$AI16-AE17*Immo_blind!$AN16)>0,AE17-(Immo_blind!$AI16-AE17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AF17-(Immo_blind!$AI16-AF17*Immo_blind!$AN16)>0,AF17-(Immo_blind!$AI16-AF17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AG17-(Immo_blind!$AI16-AG17*Immo_blind!$AN16)>0,AG17-(Immo_blind!$AI16-AG17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AH17-(Immo_blind!$AI16-AH17*Immo_blind!$AN16)>0,AH17-(Immo_blind!$AI16-AH17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AI17-(Immo_blind!$AI16-AI17*Immo_blind!$AN16)>0,AI17-(Immo_blind!$AI16-AI17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AJ17-(Immo_blind!$AI16-AJ17*Immo_blind!$AN16)>0,AJ17-(Immo_blind!$AI16-AJ17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AK17-(Immo_blind!$AI16-AK17*Immo_blind!$AN16)>0,AK17-(Immo_blind!$AI16-AK17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AL17-(Immo_blind!$AI16-AL17*Immo_blind!$AN16)>0,AL17-(Immo_blind!$AI16-AL17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AM17-(Immo_blind!$AI16-AM17*Immo_blind!$AN16)>0,AM17-(Immo_blind!$AI16-AM17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AN17-(Immo_blind!$AI16-AN17*Immo_blind!$AN16)>0,AN17-(Immo_blind!$AI16-AN17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AO17-(Immo_blind!$AI16-AO17*Immo_blind!$AN16)>0,AO17-(Immo_blind!$AI16-AO17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AP17-(Immo_blind!$AI16-AP17*Immo_blind!$AN16)>0,AP17-(Immo_blind!$AI16-AP17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AQ17-(Immo_blind!$AI16-AQ17*Immo_blind!$AN16)>0,AQ17-(Immo_blind!$AI16-AQ17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AR17-(Immo_blind!$AI16-AR17*Immo_blind!$AN16)>0,AR17-(Immo_blind!$AI16-AR17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AS17-(Immo_blind!$AI16-AS17*Immo_blind!$AN16)>0,AS17-(Immo_blind!$AI16-AS17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AT17-(Immo_blind!$AI16-AT17*Immo_blind!$AN16)>0,AT17-(Immo_blind!$AI16-AT17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AU17-(Immo_blind!$AI16-AU17*Immo_blind!$AN16)>0,AU17-(Immo_blind!$AI16-AU17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AV17-(Immo_blind!$AI16-AV17*Immo_blind!$AN16)>0,AV17-(Immo_blind!$AI16-AV17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AW17-(Immo_blind!$AI16-AW17*Immo_blind!$AN16)>0,AW17-(Immo_blind!$AI16-AW17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AX17-(Immo_blind!$AI16-AX17*Immo_blind!$AN16)>0,AX17-(Immo_blind!$AI16-AX17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AY17-(Immo_blind!$AI16-AY17*Immo_blind!$AN16)>0,AY17-(Immo_blind!$AI16-AY17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(AZ17-(Immo_blind!$AI16-AZ17*Immo_blind!$AN16)>0,AZ17-(Immo_blind!$AI16-AZ17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BA17-(Immo_blind!$AI16-BA17*Immo_blind!$AN16)>0,BA17-(Immo_blind!$AI16-BA17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BB17-(Immo_blind!$AI16-BB17*Immo_blind!$AN16)>0,BB17-(Immo_blind!$AI16-BB17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BC17-(Immo_blind!$AI16-BC17*Immo_blind!$AN16)>0,BC17-(Immo_blind!$AI16-BC17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BD17-(Immo_blind!$AI16-BD17*Immo_blind!$AN16)>0,BD17-(Immo_blind!$AI16-BD17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BE17-(Immo_blind!$AI16-BE17*Immo_blind!$AN16)>0,BE17-(Immo_blind!$AI16-BE17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BF17-(Immo_blind!$AI16-BF17*Immo_blind!$AN16)>0,BF17-(Immo_blind!$AI16-BF17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BG17-(Immo_blind!$AI16-BG17*Immo_blind!$AN16)>0,BG17-(Immo_blind!$AI16-BG17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BH17-(Immo_blind!$AI16-BH17*Immo_blind!$AN16)>0,BH17-(Immo_blind!$AI16-BH17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BI17-(Immo_blind!$AI16-BI17*Immo_blind!$AN16)>0,BI17-(Immo_blind!$AI16-BI17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BJ17-(Immo_blind!$AI16-BJ17*Immo_blind!$AN16)>0,BJ17-(Immo_blind!$AI16-BJ17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BK17-(Immo_blind!$AI16-BK17*Immo_blind!$AN16)>0,BK17-(Immo_blind!$AI16-BK17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BL17-(Immo_blind!$AI16-BL17*Immo_blind!$AN16)>0,BL17-(Immo_blind!$AI16-BL17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BM17-(Immo_blind!$AI16-BM17*Immo_blind!$AN16)>0,BM17-(Immo_blind!$AI16-BM17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BN17-(Immo_blind!$AI16-BN17*Immo_blind!$AN16)>0,BN17-(Immo_blind!$AI16-BN17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BO17-(Immo_blind!$AI16-BO17*Immo_blind!$AN16)>0,BO17-(Immo_blind!$AI16-BO17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BP17-(Immo_blind!$AI16-BP17*Immo_blind!$AN16)>0,BP17-(Immo_blind!$AI16-BP17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BQ17-(Immo_blind!$AI16-BQ17*Immo_blind!$AN16)>0,BQ17-(Immo_blind!$AI16-BQ17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BR17-(Immo_blind!$AI16-BR17*Immo_blind!$AN16)>0,BR17-(Immo_blind!$AI16-BR17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BS17-(Immo_blind!$AI16-BS17*Immo_blind!$AN16)>0,BS17-(Immo_blind!$AI16-BS17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BT17-(Immo_blind!$AI16-BT17*Immo_blind!$AN16)>0,BT17-(Immo_blind!$AI16-BT17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BU17-(Immo_blind!$AI16-BU17*Immo_blind!$AN16)>0,BU17-(Immo_blind!$AI16-BU17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BV17-(Immo_blind!$AI16-BV17*Immo_blind!$AN16)>0,BV17-(Immo_blind!$AI16-BV17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BW17-(Immo_blind!$AI16-BW17*Immo_blind!$AN16)>0,BW17-(Immo_blind!$AI16-BW17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BX17-(Immo_blind!$AI16-BX17*Immo_blind!$AN16)>0,BX17-(Immo_blind!$AI16-BX17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BY17-(Immo_blind!$AI16-BY17*Immo_blind!$AN16)>0,BY17-(Immo_blind!$AI16-BY17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(BZ17-(Immo_blind!$AI16-BZ17*Immo_blind!$AN16)>0,BZ17-(Immo_blind!$AI16-BZ17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(CA17-(Immo_blind!$AI16-CA17*Immo_blind!$AN16)>0,CA17-(Immo_blind!$AI16-CA17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(CB17-(Immo_blind!$AI16-CB17*Immo_blind!$AN16)>0,CB17-(Immo_blind!$AI16-CB17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(CC17-(Immo_blind!$AI16-CC17*Immo_blind!$AN16)>0,CC17-(Immo_blind!$AI16-CC17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(CD17-(Immo_blind!$AI16-CD17*Immo_blind!$AN16)>0,CD17-(Immo_blind!$AI16-CD17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(CE17-(Immo_blind!$AI16-CE17*Immo_blind!$AN16)>0,CE17-(Immo_blind!$AI16-CE17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(CF17-(Immo_blind!$AI16-CF17*Immo_blind!$AN16)>0,CF17-(Immo_blind!$AI16-CF17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(CG17-(Immo_blind!$AI16-CG17*Immo_blind!$AN16)>0,CG17-(Immo_blind!$AI16-CG17*Immo_blind!$AN16),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F17,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F17,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA16,\nIF(CH17-(Immo_blind!$AI16-CH17*Immo_blind!$AN16)>0,CH17-(Immo_blind!$AI16-CH17*Immo_blind!$AN16),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2033},{"$f":"IFERROR(IF(CL$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nG17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nH17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nI17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nJ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nK17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nL17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nM17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nN17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nO17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nP17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nQ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nR17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nS17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nT17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nU17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nV17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nW17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nX17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nY17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nZ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAA17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAB17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAC17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAD17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAE17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAF17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAG17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAH17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAI17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAJ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAK17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAL17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAM17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAN17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAO17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAP17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAQ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAR17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAS17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAT17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAU17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAV17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAW17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAX17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAY17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nAZ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBA17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBB17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBC17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBD17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBE17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBF17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBG17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBH17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBI17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBJ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBK17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBL17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBM17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBN17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBO17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBP17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBQ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBR17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBS17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBT17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBU17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBV17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBW17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBX17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBY17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nBZ17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCA17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCB17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCC17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCD17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCE17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCF17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCG17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCH17*Immo_blind!$AN16),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nCI17*Immo_blind!$AN16),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2033},{"$f":"IFERROR(IF(FQ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(G17<>0,Immo_blind!$AI16-Immo_dev!CL17,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(H17<>0,Immo_blind!$AI16-Immo_dev!CM17,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(I17<>0,Immo_blind!$AI16-Immo_dev!CN17,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(J17<>0,Immo_blind!$AI16-Immo_dev!CO17,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(K17<>0,Immo_blind!$AI16-Immo_dev!CP17,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(L17<>0,Immo_blind!$AI16-Immo_dev!CQ17,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(M17<>0,Immo_blind!$AI16-Immo_dev!CR17,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(N17<>0,Immo_blind!$AI16-Immo_dev!CS17,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(O17<>0,Immo_blind!$AI16-Immo_dev!CT17,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(P17<>0,Immo_blind!$AI16-Immo_dev!CU17,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(Q17<>0,Immo_blind!$AI16-Immo_dev!CV17,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(R17<>0,Immo_blind!$AI16-Immo_dev!CW17,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(S17<>0,Immo_blind!$AI16-Immo_dev!CX17,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(T17<>0,Immo_blind!$AI16-Immo_dev!CY17,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(U17<>0,Immo_blind!$AI16-Immo_dev!CZ17,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(V17<>0,Immo_blind!$AI16-Immo_dev!DA17,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(W17<>0,Immo_blind!$AI16-Immo_dev!DB17,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(X17<>0,Immo_blind!$AI16-Immo_dev!DC17,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(Y17<>0,Immo_blind!$AI16-Immo_dev!DD17,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(Z17<>0,Immo_blind!$AI16-Immo_dev!DE17,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AA17<>0,Immo_blind!$AI16-Immo_dev!DF17,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AB17<>0,Immo_blind!$AI16-Immo_dev!DG17,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AC17<>0,Immo_blind!$AI16-Immo_dev!DH17,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AD17<>0,Immo_blind!$AI16-Immo_dev!DI17,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AE17<>0,Immo_blind!$AI16-Immo_dev!DJ17,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AF17<>0,Immo_blind!$AI16-Immo_dev!DK17,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AG17<>0,Immo_blind!$AI16-Immo_dev!DL17,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AH17<>0,Immo_blind!$AI16-Immo_dev!DM17,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AI17<>0,Immo_blind!$AI16-Immo_dev!DN17,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ17<>0,Immo_blind!$AI16-Immo_dev!DO17,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AK17<>0,Immo_blind!$AI16-Immo_dev!DP17,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AL17<>0,Immo_blind!$AI16-Immo_dev!DQ17,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AM17<>0,Immo_blind!$AI16-Immo_dev!DR17,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AN17<>0,Immo_blind!$AI16-Immo_dev!DS17,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AO17<>0,Immo_blind!$AI16-Immo_dev!DT17,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AP17<>0,Immo_blind!$AI16-Immo_dev!DU17,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ17<>0,Immo_blind!$AI16-Immo_dev!DV17,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AR17<>0,Immo_blind!$AI16-Immo_dev!DW17,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AS17<>0,Immo_blind!$AI16-Immo_dev!DX17,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AT17<>0,Immo_blind!$AI16-Immo_dev!DY17,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AU17<>0,Immo_blind!$AI16-Immo_dev!DZ17,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AV17<>0,Immo_blind!$AI16-Immo_dev!EA17,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AW17<>0,Immo_blind!$AI16-Immo_dev!EB17,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AX17<>0,Immo_blind!$AI16-Immo_dev!EC17,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AY17<>0,Immo_blind!$AI16-Immo_dev!ED17,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ17<>0,Immo_blind!$AI16-Immo_dev!EE17,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BA17<>0,Immo_blind!$AI16-Immo_dev!EF17,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BB17<>0,Immo_blind!$AI16-Immo_dev!EG17,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BC17<>0,Immo_blind!$AI16-Immo_dev!EH17,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BD17<>0,Immo_blind!$AI16-Immo_dev!EI17,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BE17<>0,Immo_blind!$AI16-Immo_dev!EJ17,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BF17<>0,Immo_blind!$AI16-Immo_dev!EK17,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BG17<>0,Immo_blind!$AI16-Immo_dev!EL17,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BH17<>0,Immo_blind!$AI16-Immo_dev!EM17,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BI17<>0,Immo_blind!$AI16-Immo_dev!EN17,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ17<>0,Immo_blind!$AI16-Immo_dev!EO17,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BK17<>0,Immo_blind!$AI16-Immo_dev!EP17,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BL17<>0,Immo_blind!$AI16-Immo_dev!EQ17,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BM17<>0,Immo_blind!$AI16-Immo_dev!ER17,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BN17<>0,Immo_blind!$AI16-Immo_dev!ES17,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BO17<>0,Immo_blind!$AI16-Immo_dev!ET17,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BP17<>0,Immo_blind!$AI16-Immo_dev!EU17,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ17<>0,Immo_blind!$AI16-Immo_dev!EV17,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BR17<>0,Immo_blind!$AI16-Immo_dev!EW17,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BS17<>0,Immo_blind!$AI16-Immo_dev!EX17,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BT17<>0,Immo_blind!$AI16-Immo_dev!EY17,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BU17<>0,Immo_blind!$AI16-Immo_dev!EZ17,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BV17<>0,Immo_blind!$AI16-Immo_dev!FA17,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BW17<>0,Immo_blind!$AI16-Immo_dev!FB17,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BX17<>0,Immo_blind!$AI16-Immo_dev!FC17,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BY17<>0,Immo_blind!$AI16-Immo_dev!FD17,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ17<>0,Immo_blind!$AI16-Immo_dev!FE17,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CA17<>0,Immo_blind!$AI16-Immo_dev!FF17,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CB17<>0,Immo_blind!$AI16-Immo_dev!FG17,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CC17<>0,Immo_blind!$AI16-Immo_dev!FH17,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CD17<>0,Immo_blind!$AI16-Immo_dev!FI17,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CE17<>0,Immo_blind!$AI16-Immo_dev!FJ17,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CF17<>0,Immo_blind!$AI16-Immo_dev!FK17,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CG17<>0,Immo_blind!$AI16-Immo_dev!FL17,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CH17<>0,Immo_blind!$AI16-Immo_dev!FM17,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F17,Immo_blind!$A$3:$A$93,0),0,\nIF(CI17<>0,Immo_blind!$AI16-Immo_dev!FN17,0)),0)","v":0}]
[2034,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2034},{"$f":"IFERROR(IF(G$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(F18-(Immo_blind!$AI17-F18*Immo_blind!$AN17)>0,F18-(Immo_blind!$AI17-F18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(G18-(Immo_blind!$AI17-G18*Immo_blind!$AN17)>0,G18-(Immo_blind!$AI17-G18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(H18-(Immo_blind!$AI17-H18*Immo_blind!$AN17)>0,H18-(Immo_blind!$AI17-H18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(I18-(Immo_blind!$AI17-I18*Immo_blind!$AN17)>0,I18-(Immo_blind!$AI17-I18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(J18-(Immo_blind!$AI17-J18*Immo_blind!$AN17)>0,J18-(Immo_blind!$AI17-J18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(K18-(Immo_blind!$AI17-K18*Immo_blind!$AN17)>0,K18-(Immo_blind!$AI17-K18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(L18-(Immo_blind!$AI17-L18*Immo_blind!$AN17)>0,L18-(Immo_blind!$AI17-L18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(M18-(Immo_blind!$AI17-M18*Immo_blind!$AN17)>0,M18-(Immo_blind!$AI17-M18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(N18-(Immo_blind!$AI17-N18*Immo_blind!$AN17)>0,N18-(Immo_blind!$AI17-N18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(O18-(Immo_blind!$AI17-O18*Immo_blind!$AN17)>0,O18-(Immo_blind!$AI17-O18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(P18-(Immo_blind!$AI17-P18*Immo_blind!$AN17)>0,P18-(Immo_blind!$AI17-P18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(Q18-(Immo_blind!$AI17-Q18*Immo_blind!$AN17)>0,Q18-(Immo_blind!$AI17-Q18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(R18-(Immo_blind!$AI17-R18*Immo_blind!$AN17)>0,R18-(Immo_blind!$AI17-R18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(S18-(Immo_blind!$AI17-S18*Immo_blind!$AN17)>0,S18-(Immo_blind!$AI17-S18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(T18-(Immo_blind!$AI17-T18*Immo_blind!$AN17)>0,T18-(Immo_blind!$AI17-T18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(U18-(Immo_blind!$AI17-U18*Immo_blind!$AN17)>0,U18-(Immo_blind!$AI17-U18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(V18-(Immo_blind!$AI17-V18*Immo_blind!$AN17)>0,V18-(Immo_blind!$AI17-V18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(W18-(Immo_blind!$AI17-W18*Immo_blind!$AN17)>0,W18-(Immo_blind!$AI17-W18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(X18-(Immo_blind!$AI17-X18*Immo_blind!$AN17)>0,X18-(Immo_blind!$AI17-X18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(Y18-(Immo_blind!$AI17-Y18*Immo_blind!$AN17)>0,Y18-(Immo_blind!$AI17-Y18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(Z18-(Immo_blind!$AI17-Z18*Immo_blind!$AN17)>0,Z18-(Immo_blind!$AI17-Z18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AA18-(Immo_blind!$AI17-AA18*Immo_blind!$AN17)>0,AA18-(Immo_blind!$AI17-AA18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AB18-(Immo_blind!$AI17-AB18*Immo_blind!$AN17)>0,AB18-(Immo_blind!$AI17-AB18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AC18-(Immo_blind!$AI17-AC18*Immo_blind!$AN17)>0,AC18-(Immo_blind!$AI17-AC18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AD18-(Immo_blind!$AI17-AD18*Immo_blind!$AN17)>0,AD18-(Immo_blind!$AI17-AD18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AE18-(Immo_blind!$AI17-AE18*Immo_blind!$AN17)>0,AE18-(Immo_blind!$AI17-AE18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AF18-(Immo_blind!$AI17-AF18*Immo_blind!$AN17)>0,AF18-(Immo_blind!$AI17-AF18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AG18-(Immo_blind!$AI17-AG18*Immo_blind!$AN17)>0,AG18-(Immo_blind!$AI17-AG18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AH18-(Immo_blind!$AI17-AH18*Immo_blind!$AN17)>0,AH18-(Immo_blind!$AI17-AH18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AI18-(Immo_blind!$AI17-AI18*Immo_blind!$AN17)>0,AI18-(Immo_blind!$AI17-AI18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AJ18-(Immo_blind!$AI17-AJ18*Immo_blind!$AN17)>0,AJ18-(Immo_blind!$AI17-AJ18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AK18-(Immo_blind!$AI17-AK18*Immo_blind!$AN17)>0,AK18-(Immo_blind!$AI17-AK18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AL18-(Immo_blind!$AI17-AL18*Immo_blind!$AN17)>0,AL18-(Immo_blind!$AI17-AL18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AM18-(Immo_blind!$AI17-AM18*Immo_blind!$AN17)>0,AM18-(Immo_blind!$AI17-AM18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AN18-(Immo_blind!$AI17-AN18*Immo_blind!$AN17)>0,AN18-(Immo_blind!$AI17-AN18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AO18-(Immo_blind!$AI17-AO18*Immo_blind!$AN17)>0,AO18-(Immo_blind!$AI17-AO18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AP18-(Immo_blind!$AI17-AP18*Immo_blind!$AN17)>0,AP18-(Immo_blind!$AI17-AP18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AQ18-(Immo_blind!$AI17-AQ18*Immo_blind!$AN17)>0,AQ18-(Immo_blind!$AI17-AQ18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AR18-(Immo_blind!$AI17-AR18*Immo_blind!$AN17)>0,AR18-(Immo_blind!$AI17-AR18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AS18-(Immo_blind!$AI17-AS18*Immo_blind!$AN17)>0,AS18-(Immo_blind!$AI17-AS18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AT18-(Immo_blind!$AI17-AT18*Immo_blind!$AN17)>0,AT18-(Immo_blind!$AI17-AT18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AU18-(Immo_blind!$AI17-AU18*Immo_blind!$AN17)>0,AU18-(Immo_blind!$AI17-AU18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AV18-(Immo_blind!$AI17-AV18*Immo_blind!$AN17)>0,AV18-(Immo_blind!$AI17-AV18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AW18-(Immo_blind!$AI17-AW18*Immo_blind!$AN17)>0,AW18-(Immo_blind!$AI17-AW18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AX18-(Immo_blind!$AI17-AX18*Immo_blind!$AN17)>0,AX18-(Immo_blind!$AI17-AX18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AY18-(Immo_blind!$AI17-AY18*Immo_blind!$AN17)>0,AY18-(Immo_blind!$AI17-AY18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(AZ18-(Immo_blind!$AI17-AZ18*Immo_blind!$AN17)>0,AZ18-(Immo_blind!$AI17-AZ18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BA18-(Immo_blind!$AI17-BA18*Immo_blind!$AN17)>0,BA18-(Immo_blind!$AI17-BA18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BB18-(Immo_blind!$AI17-BB18*Immo_blind!$AN17)>0,BB18-(Immo_blind!$AI17-BB18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BC18-(Immo_blind!$AI17-BC18*Immo_blind!$AN17)>0,BC18-(Immo_blind!$AI17-BC18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BD18-(Immo_blind!$AI17-BD18*Immo_blind!$AN17)>0,BD18-(Immo_blind!$AI17-BD18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BE18-(Immo_blind!$AI17-BE18*Immo_blind!$AN17)>0,BE18-(Immo_blind!$AI17-BE18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BF18-(Immo_blind!$AI17-BF18*Immo_blind!$AN17)>0,BF18-(Immo_blind!$AI17-BF18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BG18-(Immo_blind!$AI17-BG18*Immo_blind!$AN17)>0,BG18-(Immo_blind!$AI17-BG18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BH18-(Immo_blind!$AI17-BH18*Immo_blind!$AN17)>0,BH18-(Immo_blind!$AI17-BH18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BI18-(Immo_blind!$AI17-BI18*Immo_blind!$AN17)>0,BI18-(Immo_blind!$AI17-BI18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BJ18-(Immo_blind!$AI17-BJ18*Immo_blind!$AN17)>0,BJ18-(Immo_blind!$AI17-BJ18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BK18-(Immo_blind!$AI17-BK18*Immo_blind!$AN17)>0,BK18-(Immo_blind!$AI17-BK18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BL18-(Immo_blind!$AI17-BL18*Immo_blind!$AN17)>0,BL18-(Immo_blind!$AI17-BL18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BM18-(Immo_blind!$AI17-BM18*Immo_blind!$AN17)>0,BM18-(Immo_blind!$AI17-BM18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BN18-(Immo_blind!$AI17-BN18*Immo_blind!$AN17)>0,BN18-(Immo_blind!$AI17-BN18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BO18-(Immo_blind!$AI17-BO18*Immo_blind!$AN17)>0,BO18-(Immo_blind!$AI17-BO18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BP18-(Immo_blind!$AI17-BP18*Immo_blind!$AN17)>0,BP18-(Immo_blind!$AI17-BP18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BQ18-(Immo_blind!$AI17-BQ18*Immo_blind!$AN17)>0,BQ18-(Immo_blind!$AI17-BQ18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BR18-(Immo_blind!$AI17-BR18*Immo_blind!$AN17)>0,BR18-(Immo_blind!$AI17-BR18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BS18-(Immo_blind!$AI17-BS18*Immo_blind!$AN17)>0,BS18-(Immo_blind!$AI17-BS18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BT18-(Immo_blind!$AI17-BT18*Immo_blind!$AN17)>0,BT18-(Immo_blind!$AI17-BT18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BU18-(Immo_blind!$AI17-BU18*Immo_blind!$AN17)>0,BU18-(Immo_blind!$AI17-BU18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BV18-(Immo_blind!$AI17-BV18*Immo_blind!$AN17)>0,BV18-(Immo_blind!$AI17-BV18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BW18-(Immo_blind!$AI17-BW18*Immo_blind!$AN17)>0,BW18-(Immo_blind!$AI17-BW18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BX18-(Immo_blind!$AI17-BX18*Immo_blind!$AN17)>0,BX18-(Immo_blind!$AI17-BX18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BY18-(Immo_blind!$AI17-BY18*Immo_blind!$AN17)>0,BY18-(Immo_blind!$AI17-BY18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(BZ18-(Immo_blind!$AI17-BZ18*Immo_blind!$AN17)>0,BZ18-(Immo_blind!$AI17-BZ18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(CA18-(Immo_blind!$AI17-CA18*Immo_blind!$AN17)>0,CA18-(Immo_blind!$AI17-CA18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(CB18-(Immo_blind!$AI17-CB18*Immo_blind!$AN17)>0,CB18-(Immo_blind!$AI17-CB18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(CC18-(Immo_blind!$AI17-CC18*Immo_blind!$AN17)>0,CC18-(Immo_blind!$AI17-CC18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(CD18-(Immo_blind!$AI17-CD18*Immo_blind!$AN17)>0,CD18-(Immo_blind!$AI17-CD18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(CE18-(Immo_blind!$AI17-CE18*Immo_blind!$AN17)>0,CE18-(Immo_blind!$AI17-CE18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(CF18-(Immo_blind!$AI17-CF18*Immo_blind!$AN17)>0,CF18-(Immo_blind!$AI17-CF18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(CG18-(Immo_blind!$AI17-CG18*Immo_blind!$AN17)>0,CG18-(Immo_blind!$AI17-CG18*Immo_blind!$AN17),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F18,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F18,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA17,\nIF(CH18-(Immo_blind!$AI17-CH18*Immo_blind!$AN17)>0,CH18-(Immo_blind!$AI17-CH18*Immo_blind!$AN17),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2034},{"$f":"IFERROR(IF(CL$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nG18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nH18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nI18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nJ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nK18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nL18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nM18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nN18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nO18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nP18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nQ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nR18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nS18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nT18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nU18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nV18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nW18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nX18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nY18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nZ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAA18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAB18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAC18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAD18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAE18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAF18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAG18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAH18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAI18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAJ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAK18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAL18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAM18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAN18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAO18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAP18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAQ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAR18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAS18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAT18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAU18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAV18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAW18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAX18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAY18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nAZ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBA18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBB18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBC18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBD18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBE18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBF18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBG18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBH18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBI18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBJ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBK18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBL18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBM18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBN18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBO18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBP18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBQ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBR18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBS18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBT18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBU18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBV18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBW18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBX18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBY18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nBZ18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCA18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCB18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCC18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCD18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCE18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCF18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCG18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCH18*Immo_blind!$AN17),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nCI18*Immo_blind!$AN17),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2034},{"$f":"IFERROR(IF(FQ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(G18<>0,Immo_blind!$AI17-Immo_dev!CL18,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(H18<>0,Immo_blind!$AI17-Immo_dev!CM18,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(I18<>0,Immo_blind!$AI17-Immo_dev!CN18,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(J18<>0,Immo_blind!$AI17-Immo_dev!CO18,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(K18<>0,Immo_blind!$AI17-Immo_dev!CP18,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(L18<>0,Immo_blind!$AI17-Immo_dev!CQ18,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(M18<>0,Immo_blind!$AI17-Immo_dev!CR18,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(N18<>0,Immo_blind!$AI17-Immo_dev!CS18,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(O18<>0,Immo_blind!$AI17-Immo_dev!CT18,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(P18<>0,Immo_blind!$AI17-Immo_dev!CU18,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(Q18<>0,Immo_blind!$AI17-Immo_dev!CV18,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(R18<>0,Immo_blind!$AI17-Immo_dev!CW18,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(S18<>0,Immo_blind!$AI17-Immo_dev!CX18,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(T18<>0,Immo_blind!$AI17-Immo_dev!CY18,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(U18<>0,Immo_blind!$AI17-Immo_dev!CZ18,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(V18<>0,Immo_blind!$AI17-Immo_dev!DA18,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(W18<>0,Immo_blind!$AI17-Immo_dev!DB18,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(X18<>0,Immo_blind!$AI17-Immo_dev!DC18,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(Y18<>0,Immo_blind!$AI17-Immo_dev!DD18,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(Z18<>0,Immo_blind!$AI17-Immo_dev!DE18,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AA18<>0,Immo_blind!$AI17-Immo_dev!DF18,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AB18<>0,Immo_blind!$AI17-Immo_dev!DG18,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AC18<>0,Immo_blind!$AI17-Immo_dev!DH18,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AD18<>0,Immo_blind!$AI17-Immo_dev!DI18,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AE18<>0,Immo_blind!$AI17-Immo_dev!DJ18,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AF18<>0,Immo_blind!$AI17-Immo_dev!DK18,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AG18<>0,Immo_blind!$AI17-Immo_dev!DL18,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AH18<>0,Immo_blind!$AI17-Immo_dev!DM18,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AI18<>0,Immo_blind!$AI17-Immo_dev!DN18,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ18<>0,Immo_blind!$AI17-Immo_dev!DO18,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AK18<>0,Immo_blind!$AI17-Immo_dev!DP18,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AL18<>0,Immo_blind!$AI17-Immo_dev!DQ18,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AM18<>0,Immo_blind!$AI17-Immo_dev!DR18,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AN18<>0,Immo_blind!$AI17-Immo_dev!DS18,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AO18<>0,Immo_blind!$AI17-Immo_dev!DT18,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AP18<>0,Immo_blind!$AI17-Immo_dev!DU18,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ18<>0,Immo_blind!$AI17-Immo_dev!DV18,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AR18<>0,Immo_blind!$AI17-Immo_dev!DW18,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AS18<>0,Immo_blind!$AI17-Immo_dev!DX18,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AT18<>0,Immo_blind!$AI17-Immo_dev!DY18,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AU18<>0,Immo_blind!$AI17-Immo_dev!DZ18,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AV18<>0,Immo_blind!$AI17-Immo_dev!EA18,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AW18<>0,Immo_blind!$AI17-Immo_dev!EB18,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AX18<>0,Immo_blind!$AI17-Immo_dev!EC18,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AY18<>0,Immo_blind!$AI17-Immo_dev!ED18,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ18<>0,Immo_blind!$AI17-Immo_dev!EE18,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BA18<>0,Immo_blind!$AI17-Immo_dev!EF18,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BB18<>0,Immo_blind!$AI17-Immo_dev!EG18,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BC18<>0,Immo_blind!$AI17-Immo_dev!EH18,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BD18<>0,Immo_blind!$AI17-Immo_dev!EI18,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BE18<>0,Immo_blind!$AI17-Immo_dev!EJ18,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BF18<>0,Immo_blind!$AI17-Immo_dev!EK18,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BG18<>0,Immo_blind!$AI17-Immo_dev!EL18,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BH18<>0,Immo_blind!$AI17-Immo_dev!EM18,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BI18<>0,Immo_blind!$AI17-Immo_dev!EN18,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ18<>0,Immo_blind!$AI17-Immo_dev!EO18,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BK18<>0,Immo_blind!$AI17-Immo_dev!EP18,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BL18<>0,Immo_blind!$AI17-Immo_dev!EQ18,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BM18<>0,Immo_blind!$AI17-Immo_dev!ER18,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BN18<>0,Immo_blind!$AI17-Immo_dev!ES18,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BO18<>0,Immo_blind!$AI17-Immo_dev!ET18,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BP18<>0,Immo_blind!$AI17-Immo_dev!EU18,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ18<>0,Immo_blind!$AI17-Immo_dev!EV18,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BR18<>0,Immo_blind!$AI17-Immo_dev!EW18,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BS18<>0,Immo_blind!$AI17-Immo_dev!EX18,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BT18<>0,Immo_blind!$AI17-Immo_dev!EY18,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BU18<>0,Immo_blind!$AI17-Immo_dev!EZ18,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BV18<>0,Immo_blind!$AI17-Immo_dev!FA18,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BW18<>0,Immo_blind!$AI17-Immo_dev!FB18,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BX18<>0,Immo_blind!$AI17-Immo_dev!FC18,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BY18<>0,Immo_blind!$AI17-Immo_dev!FD18,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ18<>0,Immo_blind!$AI17-Immo_dev!FE18,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CA18<>0,Immo_blind!$AI17-Immo_dev!FF18,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CB18<>0,Immo_blind!$AI17-Immo_dev!FG18,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CC18<>0,Immo_blind!$AI17-Immo_dev!FH18,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CD18<>0,Immo_blind!$AI17-Immo_dev!FI18,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CE18<>0,Immo_blind!$AI17-Immo_dev!FJ18,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CF18<>0,Immo_blind!$AI17-Immo_dev!FK18,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CG18<>0,Immo_blind!$AI17-Immo_dev!FL18,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CH18<>0,Immo_blind!$AI17-Immo_dev!FM18,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F18,Immo_blind!$A$3:$A$93,0),0,\nIF(CI18<>0,Immo_blind!$AI17-Immo_dev!FN18,0)),0)","v":0}]
[2035,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2035},{"$f":"IFERROR(IF(G$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(F19-(Immo_blind!$AI18-F19*Immo_blind!$AN18)>0,F19-(Immo_blind!$AI18-F19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(G19-(Immo_blind!$AI18-G19*Immo_blind!$AN18)>0,G19-(Immo_blind!$AI18-G19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(H19-(Immo_blind!$AI18-H19*Immo_blind!$AN18)>0,H19-(Immo_blind!$AI18-H19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(I19-(Immo_blind!$AI18-I19*Immo_blind!$AN18)>0,I19-(Immo_blind!$AI18-I19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(J19-(Immo_blind!$AI18-J19*Immo_blind!$AN18)>0,J19-(Immo_blind!$AI18-J19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(K19-(Immo_blind!$AI18-K19*Immo_blind!$AN18)>0,K19-(Immo_blind!$AI18-K19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(L19-(Immo_blind!$AI18-L19*Immo_blind!$AN18)>0,L19-(Immo_blind!$AI18-L19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(M19-(Immo_blind!$AI18-M19*Immo_blind!$AN18)>0,M19-(Immo_blind!$AI18-M19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(N19-(Immo_blind!$AI18-N19*Immo_blind!$AN18)>0,N19-(Immo_blind!$AI18-N19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(O19-(Immo_blind!$AI18-O19*Immo_blind!$AN18)>0,O19-(Immo_blind!$AI18-O19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(P19-(Immo_blind!$AI18-P19*Immo_blind!$AN18)>0,P19-(Immo_blind!$AI18-P19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(Q19-(Immo_blind!$AI18-Q19*Immo_blind!$AN18)>0,Q19-(Immo_blind!$AI18-Q19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(R19-(Immo_blind!$AI18-R19*Immo_blind!$AN18)>0,R19-(Immo_blind!$AI18-R19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(S19-(Immo_blind!$AI18-S19*Immo_blind!$AN18)>0,S19-(Immo_blind!$AI18-S19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(T19-(Immo_blind!$AI18-T19*Immo_blind!$AN18)>0,T19-(Immo_blind!$AI18-T19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(U19-(Immo_blind!$AI18-U19*Immo_blind!$AN18)>0,U19-(Immo_blind!$AI18-U19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(V19-(Immo_blind!$AI18-V19*Immo_blind!$AN18)>0,V19-(Immo_blind!$AI18-V19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(W19-(Immo_blind!$AI18-W19*Immo_blind!$AN18)>0,W19-(Immo_blind!$AI18-W19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(X19-(Immo_blind!$AI18-X19*Immo_blind!$AN18)>0,X19-(Immo_blind!$AI18-X19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(Y19-(Immo_blind!$AI18-Y19*Immo_blind!$AN18)>0,Y19-(Immo_blind!$AI18-Y19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(Z19-(Immo_blind!$AI18-Z19*Immo_blind!$AN18)>0,Z19-(Immo_blind!$AI18-Z19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AA19-(Immo_blind!$AI18-AA19*Immo_blind!$AN18)>0,AA19-(Immo_blind!$AI18-AA19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AB19-(Immo_blind!$AI18-AB19*Immo_blind!$AN18)>0,AB19-(Immo_blind!$AI18-AB19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AC19-(Immo_blind!$AI18-AC19*Immo_blind!$AN18)>0,AC19-(Immo_blind!$AI18-AC19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AD19-(Immo_blind!$AI18-AD19*Immo_blind!$AN18)>0,AD19-(Immo_blind!$AI18-AD19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AE19-(Immo_blind!$AI18-AE19*Immo_blind!$AN18)>0,AE19-(Immo_blind!$AI18-AE19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AF19-(Immo_blind!$AI18-AF19*Immo_blind!$AN18)>0,AF19-(Immo_blind!$AI18-AF19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AG19-(Immo_blind!$AI18-AG19*Immo_blind!$AN18)>0,AG19-(Immo_blind!$AI18-AG19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AH19-(Immo_blind!$AI18-AH19*Immo_blind!$AN18)>0,AH19-(Immo_blind!$AI18-AH19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AI19-(Immo_blind!$AI18-AI19*Immo_blind!$AN18)>0,AI19-(Immo_blind!$AI18-AI19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AJ19-(Immo_blind!$AI18-AJ19*Immo_blind!$AN18)>0,AJ19-(Immo_blind!$AI18-AJ19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AK19-(Immo_blind!$AI18-AK19*Immo_blind!$AN18)>0,AK19-(Immo_blind!$AI18-AK19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AL19-(Immo_blind!$AI18-AL19*Immo_blind!$AN18)>0,AL19-(Immo_blind!$AI18-AL19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AM19-(Immo_blind!$AI18-AM19*Immo_blind!$AN18)>0,AM19-(Immo_blind!$AI18-AM19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AN19-(Immo_blind!$AI18-AN19*Immo_blind!$AN18)>0,AN19-(Immo_blind!$AI18-AN19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AO19-(Immo_blind!$AI18-AO19*Immo_blind!$AN18)>0,AO19-(Immo_blind!$AI18-AO19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AP19-(Immo_blind!$AI18-AP19*Immo_blind!$AN18)>0,AP19-(Immo_blind!$AI18-AP19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AQ19-(Immo_blind!$AI18-AQ19*Immo_blind!$AN18)>0,AQ19-(Immo_blind!$AI18-AQ19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AR19-(Immo_blind!$AI18-AR19*Immo_blind!$AN18)>0,AR19-(Immo_blind!$AI18-AR19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AS19-(Immo_blind!$AI18-AS19*Immo_blind!$AN18)>0,AS19-(Immo_blind!$AI18-AS19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AT19-(Immo_blind!$AI18-AT19*Immo_blind!$AN18)>0,AT19-(Immo_blind!$AI18-AT19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AU19-(Immo_blind!$AI18-AU19*Immo_blind!$AN18)>0,AU19-(Immo_blind!$AI18-AU19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AV19-(Immo_blind!$AI18-AV19*Immo_blind!$AN18)>0,AV19-(Immo_blind!$AI18-AV19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AW19-(Immo_blind!$AI18-AW19*Immo_blind!$AN18)>0,AW19-(Immo_blind!$AI18-AW19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AX19-(Immo_blind!$AI18-AX19*Immo_blind!$AN18)>0,AX19-(Immo_blind!$AI18-AX19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AY19-(Immo_blind!$AI18-AY19*Immo_blind!$AN18)>0,AY19-(Immo_blind!$AI18-AY19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(AZ19-(Immo_blind!$AI18-AZ19*Immo_blind!$AN18)>0,AZ19-(Immo_blind!$AI18-AZ19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BA19-(Immo_blind!$AI18-BA19*Immo_blind!$AN18)>0,BA19-(Immo_blind!$AI18-BA19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BB19-(Immo_blind!$AI18-BB19*Immo_blind!$AN18)>0,BB19-(Immo_blind!$AI18-BB19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BC19-(Immo_blind!$AI18-BC19*Immo_blind!$AN18)>0,BC19-(Immo_blind!$AI18-BC19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BD19-(Immo_blind!$AI18-BD19*Immo_blind!$AN18)>0,BD19-(Immo_blind!$AI18-BD19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BE19-(Immo_blind!$AI18-BE19*Immo_blind!$AN18)>0,BE19-(Immo_blind!$AI18-BE19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BF19-(Immo_blind!$AI18-BF19*Immo_blind!$AN18)>0,BF19-(Immo_blind!$AI18-BF19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BG19-(Immo_blind!$AI18-BG19*Immo_blind!$AN18)>0,BG19-(Immo_blind!$AI18-BG19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BH19-(Immo_blind!$AI18-BH19*Immo_blind!$AN18)>0,BH19-(Immo_blind!$AI18-BH19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BI19-(Immo_blind!$AI18-BI19*Immo_blind!$AN18)>0,BI19-(Immo_blind!$AI18-BI19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BJ19-(Immo_blind!$AI18-BJ19*Immo_blind!$AN18)>0,BJ19-(Immo_blind!$AI18-BJ19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BK19-(Immo_blind!$AI18-BK19*Immo_blind!$AN18)>0,BK19-(Immo_blind!$AI18-BK19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BL19-(Immo_blind!$AI18-BL19*Immo_blind!$AN18)>0,BL19-(Immo_blind!$AI18-BL19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BM19-(Immo_blind!$AI18-BM19*Immo_blind!$AN18)>0,BM19-(Immo_blind!$AI18-BM19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BN19-(Immo_blind!$AI18-BN19*Immo_blind!$AN18)>0,BN19-(Immo_blind!$AI18-BN19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BO19-(Immo_blind!$AI18-BO19*Immo_blind!$AN18)>0,BO19-(Immo_blind!$AI18-BO19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BP19-(Immo_blind!$AI18-BP19*Immo_blind!$AN18)>0,BP19-(Immo_blind!$AI18-BP19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BQ19-(Immo_blind!$AI18-BQ19*Immo_blind!$AN18)>0,BQ19-(Immo_blind!$AI18-BQ19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BR19-(Immo_blind!$AI18-BR19*Immo_blind!$AN18)>0,BR19-(Immo_blind!$AI18-BR19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BS19-(Immo_blind!$AI18-BS19*Immo_blind!$AN18)>0,BS19-(Immo_blind!$AI18-BS19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BT19-(Immo_blind!$AI18-BT19*Immo_blind!$AN18)>0,BT19-(Immo_blind!$AI18-BT19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BU19-(Immo_blind!$AI18-BU19*Immo_blind!$AN18)>0,BU19-(Immo_blind!$AI18-BU19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BV19-(Immo_blind!$AI18-BV19*Immo_blind!$AN18)>0,BV19-(Immo_blind!$AI18-BV19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BW19-(Immo_blind!$AI18-BW19*Immo_blind!$AN18)>0,BW19-(Immo_blind!$AI18-BW19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BX19-(Immo_blind!$AI18-BX19*Immo_blind!$AN18)>0,BX19-(Immo_blind!$AI18-BX19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BY19-(Immo_blind!$AI18-BY19*Immo_blind!$AN18)>0,BY19-(Immo_blind!$AI18-BY19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(BZ19-(Immo_blind!$AI18-BZ19*Immo_blind!$AN18)>0,BZ19-(Immo_blind!$AI18-BZ19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(CA19-(Immo_blind!$AI18-CA19*Immo_blind!$AN18)>0,CA19-(Immo_blind!$AI18-CA19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(CB19-(Immo_blind!$AI18-CB19*Immo_blind!$AN18)>0,CB19-(Immo_blind!$AI18-CB19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(CC19-(Immo_blind!$AI18-CC19*Immo_blind!$AN18)>0,CC19-(Immo_blind!$AI18-CC19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(CD19-(Immo_blind!$AI18-CD19*Immo_blind!$AN18)>0,CD19-(Immo_blind!$AI18-CD19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(CE19-(Immo_blind!$AI18-CE19*Immo_blind!$AN18)>0,CE19-(Immo_blind!$AI18-CE19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(CF19-(Immo_blind!$AI18-CF19*Immo_blind!$AN18)>0,CF19-(Immo_blind!$AI18-CF19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(CG19-(Immo_blind!$AI18-CG19*Immo_blind!$AN18)>0,CG19-(Immo_blind!$AI18-CG19*Immo_blind!$AN18),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F19,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F19,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA18,\nIF(CH19-(Immo_blind!$AI18-CH19*Immo_blind!$AN18)>0,CH19-(Immo_blind!$AI18-CH19*Immo_blind!$AN18),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2035},{"$f":"IFERROR(IF(CL$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nG19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nH19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nI19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nJ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nK19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nL19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nM19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nN19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nO19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nP19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nQ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nR19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nS19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nT19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nU19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nV19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nW19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nX19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nY19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nZ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAA19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAB19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAC19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAD19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAE19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAF19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAG19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAH19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAI19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAJ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAK19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAL19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAM19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAN19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAO19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAP19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAQ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAR19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAS19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAT19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAU19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAV19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAW19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAX19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAY19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nAZ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBA19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBB19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBC19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBD19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBE19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBF19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBG19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBH19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBI19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBJ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBK19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBL19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBM19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBN19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBO19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBP19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBQ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBR19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBS19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBT19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBU19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBV19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBW19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBX19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBY19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nBZ19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCA19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCB19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCC19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCD19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCE19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCF19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCG19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCH19*Immo_blind!$AN18),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nCI19*Immo_blind!$AN18),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2035},{"$f":"IFERROR(IF(FQ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(G19<>0,Immo_blind!$AI18-Immo_dev!CL19,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(H19<>0,Immo_blind!$AI18-Immo_dev!CM19,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(I19<>0,Immo_blind!$AI18-Immo_dev!CN19,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(J19<>0,Immo_blind!$AI18-Immo_dev!CO19,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(K19<>0,Immo_blind!$AI18-Immo_dev!CP19,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(L19<>0,Immo_blind!$AI18-Immo_dev!CQ19,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(M19<>0,Immo_blind!$AI18-Immo_dev!CR19,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(N19<>0,Immo_blind!$AI18-Immo_dev!CS19,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(O19<>0,Immo_blind!$AI18-Immo_dev!CT19,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(P19<>0,Immo_blind!$AI18-Immo_dev!CU19,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(Q19<>0,Immo_blind!$AI18-Immo_dev!CV19,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(R19<>0,Immo_blind!$AI18-Immo_dev!CW19,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(S19<>0,Immo_blind!$AI18-Immo_dev!CX19,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(T19<>0,Immo_blind!$AI18-Immo_dev!CY19,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(U19<>0,Immo_blind!$AI18-Immo_dev!CZ19,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(V19<>0,Immo_blind!$AI18-Immo_dev!DA19,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(W19<>0,Immo_blind!$AI18-Immo_dev!DB19,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(X19<>0,Immo_blind!$AI18-Immo_dev!DC19,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(Y19<>0,Immo_blind!$AI18-Immo_dev!DD19,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(Z19<>0,Immo_blind!$AI18-Immo_dev!DE19,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AA19<>0,Immo_blind!$AI18-Immo_dev!DF19,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AB19<>0,Immo_blind!$AI18-Immo_dev!DG19,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AC19<>0,Immo_blind!$AI18-Immo_dev!DH19,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AD19<>0,Immo_blind!$AI18-Immo_dev!DI19,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AE19<>0,Immo_blind!$AI18-Immo_dev!DJ19,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AF19<>0,Immo_blind!$AI18-Immo_dev!DK19,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AG19<>0,Immo_blind!$AI18-Immo_dev!DL19,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AH19<>0,Immo_blind!$AI18-Immo_dev!DM19,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AI19<>0,Immo_blind!$AI18-Immo_dev!DN19,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ19<>0,Immo_blind!$AI18-Immo_dev!DO19,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AK19<>0,Immo_blind!$AI18-Immo_dev!DP19,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AL19<>0,Immo_blind!$AI18-Immo_dev!DQ19,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AM19<>0,Immo_blind!$AI18-Immo_dev!DR19,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AN19<>0,Immo_blind!$AI18-Immo_dev!DS19,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AO19<>0,Immo_blind!$AI18-Immo_dev!DT19,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AP19<>0,Immo_blind!$AI18-Immo_dev!DU19,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ19<>0,Immo_blind!$AI18-Immo_dev!DV19,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AR19<>0,Immo_blind!$AI18-Immo_dev!DW19,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AS19<>0,Immo_blind!$AI18-Immo_dev!DX19,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AT19<>0,Immo_blind!$AI18-Immo_dev!DY19,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AU19<>0,Immo_blind!$AI18-Immo_dev!DZ19,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AV19<>0,Immo_blind!$AI18-Immo_dev!EA19,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AW19<>0,Immo_blind!$AI18-Immo_dev!EB19,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AX19<>0,Immo_blind!$AI18-Immo_dev!EC19,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AY19<>0,Immo_blind!$AI18-Immo_dev!ED19,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ19<>0,Immo_blind!$AI18-Immo_dev!EE19,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BA19<>0,Immo_blind!$AI18-Immo_dev!EF19,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BB19<>0,Immo_blind!$AI18-Immo_dev!EG19,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BC19<>0,Immo_blind!$AI18-Immo_dev!EH19,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BD19<>0,Immo_blind!$AI18-Immo_dev!EI19,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BE19<>0,Immo_blind!$AI18-Immo_dev!EJ19,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BF19<>0,Immo_blind!$AI18-Immo_dev!EK19,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BG19<>0,Immo_blind!$AI18-Immo_dev!EL19,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BH19<>0,Immo_blind!$AI18-Immo_dev!EM19,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BI19<>0,Immo_blind!$AI18-Immo_dev!EN19,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ19<>0,Immo_blind!$AI18-Immo_dev!EO19,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BK19<>0,Immo_blind!$AI18-Immo_dev!EP19,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BL19<>0,Immo_blind!$AI18-Immo_dev!EQ19,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BM19<>0,Immo_blind!$AI18-Immo_dev!ER19,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BN19<>0,Immo_blind!$AI18-Immo_dev!ES19,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BO19<>0,Immo_blind!$AI18-Immo_dev!ET19,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BP19<>0,Immo_blind!$AI18-Immo_dev!EU19,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ19<>0,Immo_blind!$AI18-Immo_dev!EV19,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BR19<>0,Immo_blind!$AI18-Immo_dev!EW19,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BS19<>0,Immo_blind!$AI18-Immo_dev!EX19,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BT19<>0,Immo_blind!$AI18-Immo_dev!EY19,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BU19<>0,Immo_blind!$AI18-Immo_dev!EZ19,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BV19<>0,Immo_blind!$AI18-Immo_dev!FA19,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BW19<>0,Immo_blind!$AI18-Immo_dev!FB19,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BX19<>0,Immo_blind!$AI18-Immo_dev!FC19,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BY19<>0,Immo_blind!$AI18-Immo_dev!FD19,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ19<>0,Immo_blind!$AI18-Immo_dev!FE19,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CA19<>0,Immo_blind!$AI18-Immo_dev!FF19,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CB19<>0,Immo_blind!$AI18-Immo_dev!FG19,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CC19<>0,Immo_blind!$AI18-Immo_dev!FH19,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CD19<>0,Immo_blind!$AI18-Immo_dev!FI19,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CE19<>0,Immo_blind!$AI18-Immo_dev!FJ19,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CF19<>0,Immo_blind!$AI18-Immo_dev!FK19,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CG19<>0,Immo_blind!$AI18-Immo_dev!FL19,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CH19<>0,Immo_blind!$AI18-Immo_dev!FM19,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F19,Immo_blind!$A$3:$A$93,0),0,\nIF(CI19<>0,Immo_blind!$AI18-Immo_dev!FN19,0)),0)","v":0}]
[2036,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2036},{"$f":"IFERROR(IF(G$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(F20-(Immo_blind!$AI19-F20*Immo_blind!$AN19)>0,F20-(Immo_blind!$AI19-F20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(G20-(Immo_blind!$AI19-G20*Immo_blind!$AN19)>0,G20-(Immo_blind!$AI19-G20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(H20-(Immo_blind!$AI19-H20*Immo_blind!$AN19)>0,H20-(Immo_blind!$AI19-H20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(I20-(Immo_blind!$AI19-I20*Immo_blind!$AN19)>0,I20-(Immo_blind!$AI19-I20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(J20-(Immo_blind!$AI19-J20*Immo_blind!$AN19)>0,J20-(Immo_blind!$AI19-J20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(K20-(Immo_blind!$AI19-K20*Immo_blind!$AN19)>0,K20-(Immo_blind!$AI19-K20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(L20-(Immo_blind!$AI19-L20*Immo_blind!$AN19)>0,L20-(Immo_blind!$AI19-L20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(M20-(Immo_blind!$AI19-M20*Immo_blind!$AN19)>0,M20-(Immo_blind!$AI19-M20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(N20-(Immo_blind!$AI19-N20*Immo_blind!$AN19)>0,N20-(Immo_blind!$AI19-N20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(O20-(Immo_blind!$AI19-O20*Immo_blind!$AN19)>0,O20-(Immo_blind!$AI19-O20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(P20-(Immo_blind!$AI19-P20*Immo_blind!$AN19)>0,P20-(Immo_blind!$AI19-P20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(Q20-(Immo_blind!$AI19-Q20*Immo_blind!$AN19)>0,Q20-(Immo_blind!$AI19-Q20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(R20-(Immo_blind!$AI19-R20*Immo_blind!$AN19)>0,R20-(Immo_blind!$AI19-R20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(S20-(Immo_blind!$AI19-S20*Immo_blind!$AN19)>0,S20-(Immo_blind!$AI19-S20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(T20-(Immo_blind!$AI19-T20*Immo_blind!$AN19)>0,T20-(Immo_blind!$AI19-T20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(U20-(Immo_blind!$AI19-U20*Immo_blind!$AN19)>0,U20-(Immo_blind!$AI19-U20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(V20-(Immo_blind!$AI19-V20*Immo_blind!$AN19)>0,V20-(Immo_blind!$AI19-V20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(W20-(Immo_blind!$AI19-W20*Immo_blind!$AN19)>0,W20-(Immo_blind!$AI19-W20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(X20-(Immo_blind!$AI19-X20*Immo_blind!$AN19)>0,X20-(Immo_blind!$AI19-X20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(Y20-(Immo_blind!$AI19-Y20*Immo_blind!$AN19)>0,Y20-(Immo_blind!$AI19-Y20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(Z20-(Immo_blind!$AI19-Z20*Immo_blind!$AN19)>0,Z20-(Immo_blind!$AI19-Z20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AA20-(Immo_blind!$AI19-AA20*Immo_blind!$AN19)>0,AA20-(Immo_blind!$AI19-AA20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AB20-(Immo_blind!$AI19-AB20*Immo_blind!$AN19)>0,AB20-(Immo_blind!$AI19-AB20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AC20-(Immo_blind!$AI19-AC20*Immo_blind!$AN19)>0,AC20-(Immo_blind!$AI19-AC20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AD20-(Immo_blind!$AI19-AD20*Immo_blind!$AN19)>0,AD20-(Immo_blind!$AI19-AD20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AE20-(Immo_blind!$AI19-AE20*Immo_blind!$AN19)>0,AE20-(Immo_blind!$AI19-AE20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AF20-(Immo_blind!$AI19-AF20*Immo_blind!$AN19)>0,AF20-(Immo_blind!$AI19-AF20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AG20-(Immo_blind!$AI19-AG20*Immo_blind!$AN19)>0,AG20-(Immo_blind!$AI19-AG20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AH20-(Immo_blind!$AI19-AH20*Immo_blind!$AN19)>0,AH20-(Immo_blind!$AI19-AH20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AI20-(Immo_blind!$AI19-AI20*Immo_blind!$AN19)>0,AI20-(Immo_blind!$AI19-AI20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AJ20-(Immo_blind!$AI19-AJ20*Immo_blind!$AN19)>0,AJ20-(Immo_blind!$AI19-AJ20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AK20-(Immo_blind!$AI19-AK20*Immo_blind!$AN19)>0,AK20-(Immo_blind!$AI19-AK20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AL20-(Immo_blind!$AI19-AL20*Immo_blind!$AN19)>0,AL20-(Immo_blind!$AI19-AL20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AM20-(Immo_blind!$AI19-AM20*Immo_blind!$AN19)>0,AM20-(Immo_blind!$AI19-AM20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AN20-(Immo_blind!$AI19-AN20*Immo_blind!$AN19)>0,AN20-(Immo_blind!$AI19-AN20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AO20-(Immo_blind!$AI19-AO20*Immo_blind!$AN19)>0,AO20-(Immo_blind!$AI19-AO20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AP20-(Immo_blind!$AI19-AP20*Immo_blind!$AN19)>0,AP20-(Immo_blind!$AI19-AP20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AQ20-(Immo_blind!$AI19-AQ20*Immo_blind!$AN19)>0,AQ20-(Immo_blind!$AI19-AQ20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AR20-(Immo_blind!$AI19-AR20*Immo_blind!$AN19)>0,AR20-(Immo_blind!$AI19-AR20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AS20-(Immo_blind!$AI19-AS20*Immo_blind!$AN19)>0,AS20-(Immo_blind!$AI19-AS20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AT20-(Immo_blind!$AI19-AT20*Immo_blind!$AN19)>0,AT20-(Immo_blind!$AI19-AT20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AU20-(Immo_blind!$AI19-AU20*Immo_blind!$AN19)>0,AU20-(Immo_blind!$AI19-AU20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AV20-(Immo_blind!$AI19-AV20*Immo_blind!$AN19)>0,AV20-(Immo_blind!$AI19-AV20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AW20-(Immo_blind!$AI19-AW20*Immo_blind!$AN19)>0,AW20-(Immo_blind!$AI19-AW20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AX20-(Immo_blind!$AI19-AX20*Immo_blind!$AN19)>0,AX20-(Immo_blind!$AI19-AX20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AY20-(Immo_blind!$AI19-AY20*Immo_blind!$AN19)>0,AY20-(Immo_blind!$AI19-AY20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(AZ20-(Immo_blind!$AI19-AZ20*Immo_blind!$AN19)>0,AZ20-(Immo_blind!$AI19-AZ20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BA20-(Immo_blind!$AI19-BA20*Immo_blind!$AN19)>0,BA20-(Immo_blind!$AI19-BA20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BB20-(Immo_blind!$AI19-BB20*Immo_blind!$AN19)>0,BB20-(Immo_blind!$AI19-BB20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BC20-(Immo_blind!$AI19-BC20*Immo_blind!$AN19)>0,BC20-(Immo_blind!$AI19-BC20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BD20-(Immo_blind!$AI19-BD20*Immo_blind!$AN19)>0,BD20-(Immo_blind!$AI19-BD20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BE20-(Immo_blind!$AI19-BE20*Immo_blind!$AN19)>0,BE20-(Immo_blind!$AI19-BE20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BF20-(Immo_blind!$AI19-BF20*Immo_blind!$AN19)>0,BF20-(Immo_blind!$AI19-BF20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BG20-(Immo_blind!$AI19-BG20*Immo_blind!$AN19)>0,BG20-(Immo_blind!$AI19-BG20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BH20-(Immo_blind!$AI19-BH20*Immo_blind!$AN19)>0,BH20-(Immo_blind!$AI19-BH20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BI20-(Immo_blind!$AI19-BI20*Immo_blind!$AN19)>0,BI20-(Immo_blind!$AI19-BI20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BJ20-(Immo_blind!$AI19-BJ20*Immo_blind!$AN19)>0,BJ20-(Immo_blind!$AI19-BJ20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BK20-(Immo_blind!$AI19-BK20*Immo_blind!$AN19)>0,BK20-(Immo_blind!$AI19-BK20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BL20-(Immo_blind!$AI19-BL20*Immo_blind!$AN19)>0,BL20-(Immo_blind!$AI19-BL20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BM20-(Immo_blind!$AI19-BM20*Immo_blind!$AN19)>0,BM20-(Immo_blind!$AI19-BM20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BN20-(Immo_blind!$AI19-BN20*Immo_blind!$AN19)>0,BN20-(Immo_blind!$AI19-BN20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BO20-(Immo_blind!$AI19-BO20*Immo_blind!$AN19)>0,BO20-(Immo_blind!$AI19-BO20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BP20-(Immo_blind!$AI19-BP20*Immo_blind!$AN19)>0,BP20-(Immo_blind!$AI19-BP20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BQ20-(Immo_blind!$AI19-BQ20*Immo_blind!$AN19)>0,BQ20-(Immo_blind!$AI19-BQ20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BR20-(Immo_blind!$AI19-BR20*Immo_blind!$AN19)>0,BR20-(Immo_blind!$AI19-BR20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BS20-(Immo_blind!$AI19-BS20*Immo_blind!$AN19)>0,BS20-(Immo_blind!$AI19-BS20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BT20-(Immo_blind!$AI19-BT20*Immo_blind!$AN19)>0,BT20-(Immo_blind!$AI19-BT20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BU20-(Immo_blind!$AI19-BU20*Immo_blind!$AN19)>0,BU20-(Immo_blind!$AI19-BU20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BV20-(Immo_blind!$AI19-BV20*Immo_blind!$AN19)>0,BV20-(Immo_blind!$AI19-BV20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BW20-(Immo_blind!$AI19-BW20*Immo_blind!$AN19)>0,BW20-(Immo_blind!$AI19-BW20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BX20-(Immo_blind!$AI19-BX20*Immo_blind!$AN19)>0,BX20-(Immo_blind!$AI19-BX20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BY20-(Immo_blind!$AI19-BY20*Immo_blind!$AN19)>0,BY20-(Immo_blind!$AI19-BY20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(BZ20-(Immo_blind!$AI19-BZ20*Immo_blind!$AN19)>0,BZ20-(Immo_blind!$AI19-BZ20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(CA20-(Immo_blind!$AI19-CA20*Immo_blind!$AN19)>0,CA20-(Immo_blind!$AI19-CA20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(CB20-(Immo_blind!$AI19-CB20*Immo_blind!$AN19)>0,CB20-(Immo_blind!$AI19-CB20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(CC20-(Immo_blind!$AI19-CC20*Immo_blind!$AN19)>0,CC20-(Immo_blind!$AI19-CC20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(CD20-(Immo_blind!$AI19-CD20*Immo_blind!$AN19)>0,CD20-(Immo_blind!$AI19-CD20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(CE20-(Immo_blind!$AI19-CE20*Immo_blind!$AN19)>0,CE20-(Immo_blind!$AI19-CE20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(CF20-(Immo_blind!$AI19-CF20*Immo_blind!$AN19)>0,CF20-(Immo_blind!$AI19-CF20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(CG20-(Immo_blind!$AI19-CG20*Immo_blind!$AN19)>0,CG20-(Immo_blind!$AI19-CG20*Immo_blind!$AN19),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F20,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F20,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA19,\nIF(CH20-(Immo_blind!$AI19-CH20*Immo_blind!$AN19)>0,CH20-(Immo_blind!$AI19-CH20*Immo_blind!$AN19),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2036},{"$f":"IFERROR(IF(CL$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nG20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nH20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nI20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nJ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nK20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nL20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nM20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nN20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nO20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nP20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nQ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nR20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nS20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nT20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nU20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nV20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nW20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nX20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nY20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nZ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAA20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAB20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAC20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAD20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAE20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAF20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAG20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAH20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAI20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAJ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAK20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAL20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAM20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAN20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAO20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAP20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAQ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAR20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAS20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAT20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAU20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAV20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAW20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAX20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAY20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nAZ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBA20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBB20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBC20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBD20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBE20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBF20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBG20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBH20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBI20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBJ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBK20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBL20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBM20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBN20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBO20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBP20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBQ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBR20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBS20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBT20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBU20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBV20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBW20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBX20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBY20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nBZ20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCA20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCB20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCC20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCD20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCE20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCF20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCG20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCH20*Immo_blind!$AN19),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nCI20*Immo_blind!$AN19),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2036},{"$f":"IFERROR(IF(FQ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(G20<>0,Immo_blind!$AI19-Immo_dev!CL20,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(H20<>0,Immo_blind!$AI19-Immo_dev!CM20,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(I20<>0,Immo_blind!$AI19-Immo_dev!CN20,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(J20<>0,Immo_blind!$AI19-Immo_dev!CO20,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(K20<>0,Immo_blind!$AI19-Immo_dev!CP20,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(L20<>0,Immo_blind!$AI19-Immo_dev!CQ20,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(M20<>0,Immo_blind!$AI19-Immo_dev!CR20,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(N20<>0,Immo_blind!$AI19-Immo_dev!CS20,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(O20<>0,Immo_blind!$AI19-Immo_dev!CT20,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(P20<>0,Immo_blind!$AI19-Immo_dev!CU20,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(Q20<>0,Immo_blind!$AI19-Immo_dev!CV20,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(R20<>0,Immo_blind!$AI19-Immo_dev!CW20,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(S20<>0,Immo_blind!$AI19-Immo_dev!CX20,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(T20<>0,Immo_blind!$AI19-Immo_dev!CY20,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(U20<>0,Immo_blind!$AI19-Immo_dev!CZ20,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(V20<>0,Immo_blind!$AI19-Immo_dev!DA20,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(W20<>0,Immo_blind!$AI19-Immo_dev!DB20,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(X20<>0,Immo_blind!$AI19-Immo_dev!DC20,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(Y20<>0,Immo_blind!$AI19-Immo_dev!DD20,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(Z20<>0,Immo_blind!$AI19-Immo_dev!DE20,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AA20<>0,Immo_blind!$AI19-Immo_dev!DF20,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AB20<>0,Immo_blind!$AI19-Immo_dev!DG20,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AC20<>0,Immo_blind!$AI19-Immo_dev!DH20,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AD20<>0,Immo_blind!$AI19-Immo_dev!DI20,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AE20<>0,Immo_blind!$AI19-Immo_dev!DJ20,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AF20<>0,Immo_blind!$AI19-Immo_dev!DK20,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AG20<>0,Immo_blind!$AI19-Immo_dev!DL20,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AH20<>0,Immo_blind!$AI19-Immo_dev!DM20,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AI20<>0,Immo_blind!$AI19-Immo_dev!DN20,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ20<>0,Immo_blind!$AI19-Immo_dev!DO20,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AK20<>0,Immo_blind!$AI19-Immo_dev!DP20,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AL20<>0,Immo_blind!$AI19-Immo_dev!DQ20,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AM20<>0,Immo_blind!$AI19-Immo_dev!DR20,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AN20<>0,Immo_blind!$AI19-Immo_dev!DS20,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AO20<>0,Immo_blind!$AI19-Immo_dev!DT20,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AP20<>0,Immo_blind!$AI19-Immo_dev!DU20,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ20<>0,Immo_blind!$AI19-Immo_dev!DV20,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AR20<>0,Immo_blind!$AI19-Immo_dev!DW20,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AS20<>0,Immo_blind!$AI19-Immo_dev!DX20,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AT20<>0,Immo_blind!$AI19-Immo_dev!DY20,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AU20<>0,Immo_blind!$AI19-Immo_dev!DZ20,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AV20<>0,Immo_blind!$AI19-Immo_dev!EA20,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AW20<>0,Immo_blind!$AI19-Immo_dev!EB20,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AX20<>0,Immo_blind!$AI19-Immo_dev!EC20,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AY20<>0,Immo_blind!$AI19-Immo_dev!ED20,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ20<>0,Immo_blind!$AI19-Immo_dev!EE20,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BA20<>0,Immo_blind!$AI19-Immo_dev!EF20,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BB20<>0,Immo_blind!$AI19-Immo_dev!EG20,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BC20<>0,Immo_blind!$AI19-Immo_dev!EH20,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BD20<>0,Immo_blind!$AI19-Immo_dev!EI20,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BE20<>0,Immo_blind!$AI19-Immo_dev!EJ20,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BF20<>0,Immo_blind!$AI19-Immo_dev!EK20,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BG20<>0,Immo_blind!$AI19-Immo_dev!EL20,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BH20<>0,Immo_blind!$AI19-Immo_dev!EM20,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BI20<>0,Immo_blind!$AI19-Immo_dev!EN20,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ20<>0,Immo_blind!$AI19-Immo_dev!EO20,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BK20<>0,Immo_blind!$AI19-Immo_dev!EP20,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BL20<>0,Immo_blind!$AI19-Immo_dev!EQ20,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BM20<>0,Immo_blind!$AI19-Immo_dev!ER20,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BN20<>0,Immo_blind!$AI19-Immo_dev!ES20,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BO20<>0,Immo_blind!$AI19-Immo_dev!ET20,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BP20<>0,Immo_blind!$AI19-Immo_dev!EU20,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ20<>0,Immo_blind!$AI19-Immo_dev!EV20,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BR20<>0,Immo_blind!$AI19-Immo_dev!EW20,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BS20<>0,Immo_blind!$AI19-Immo_dev!EX20,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BT20<>0,Immo_blind!$AI19-Immo_dev!EY20,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BU20<>0,Immo_blind!$AI19-Immo_dev!EZ20,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BV20<>0,Immo_blind!$AI19-Immo_dev!FA20,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BW20<>0,Immo_blind!$AI19-Immo_dev!FB20,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BX20<>0,Immo_blind!$AI19-Immo_dev!FC20,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BY20<>0,Immo_blind!$AI19-Immo_dev!FD20,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ20<>0,Immo_blind!$AI19-Immo_dev!FE20,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CA20<>0,Immo_blind!$AI19-Immo_dev!FF20,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CB20<>0,Immo_blind!$AI19-Immo_dev!FG20,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CC20<>0,Immo_blind!$AI19-Immo_dev!FH20,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CD20<>0,Immo_blind!$AI19-Immo_dev!FI20,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CE20<>0,Immo_blind!$AI19-Immo_dev!FJ20,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CF20<>0,Immo_blind!$AI19-Immo_dev!FK20,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CG20<>0,Immo_blind!$AI19-Immo_dev!FL20,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CH20<>0,Immo_blind!$AI19-Immo_dev!FM20,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F20,Immo_blind!$A$3:$A$93,0),0,\nIF(CI20<>0,Immo_blind!$AI19-Immo_dev!FN20,0)),0)","v":0}]
[2037,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2037},{"$f":"IFERROR(IF(G$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(F21-(Immo_blind!$AI20-F21*Immo_blind!$AN20)>0,F21-(Immo_blind!$AI20-F21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(G21-(Immo_blind!$AI20-G21*Immo_blind!$AN20)>0,G21-(Immo_blind!$AI20-G21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(H21-(Immo_blind!$AI20-H21*Immo_blind!$AN20)>0,H21-(Immo_blind!$AI20-H21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(I21-(Immo_blind!$AI20-I21*Immo_blind!$AN20)>0,I21-(Immo_blind!$AI20-I21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(J21-(Immo_blind!$AI20-J21*Immo_blind!$AN20)>0,J21-(Immo_blind!$AI20-J21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(K21-(Immo_blind!$AI20-K21*Immo_blind!$AN20)>0,K21-(Immo_blind!$AI20-K21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(L21-(Immo_blind!$AI20-L21*Immo_blind!$AN20)>0,L21-(Immo_blind!$AI20-L21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(M21-(Immo_blind!$AI20-M21*Immo_blind!$AN20)>0,M21-(Immo_blind!$AI20-M21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(N21-(Immo_blind!$AI20-N21*Immo_blind!$AN20)>0,N21-(Immo_blind!$AI20-N21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(O21-(Immo_blind!$AI20-O21*Immo_blind!$AN20)>0,O21-(Immo_blind!$AI20-O21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(P21-(Immo_blind!$AI20-P21*Immo_blind!$AN20)>0,P21-(Immo_blind!$AI20-P21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(Q21-(Immo_blind!$AI20-Q21*Immo_blind!$AN20)>0,Q21-(Immo_blind!$AI20-Q21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(R21-(Immo_blind!$AI20-R21*Immo_blind!$AN20)>0,R21-(Immo_blind!$AI20-R21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(S21-(Immo_blind!$AI20-S21*Immo_blind!$AN20)>0,S21-(Immo_blind!$AI20-S21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(T21-(Immo_blind!$AI20-T21*Immo_blind!$AN20)>0,T21-(Immo_blind!$AI20-T21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(U21-(Immo_blind!$AI20-U21*Immo_blind!$AN20)>0,U21-(Immo_blind!$AI20-U21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(V21-(Immo_blind!$AI20-V21*Immo_blind!$AN20)>0,V21-(Immo_blind!$AI20-V21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(W21-(Immo_blind!$AI20-W21*Immo_blind!$AN20)>0,W21-(Immo_blind!$AI20-W21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(X21-(Immo_blind!$AI20-X21*Immo_blind!$AN20)>0,X21-(Immo_blind!$AI20-X21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(Y21-(Immo_blind!$AI20-Y21*Immo_blind!$AN20)>0,Y21-(Immo_blind!$AI20-Y21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(Z21-(Immo_blind!$AI20-Z21*Immo_blind!$AN20)>0,Z21-(Immo_blind!$AI20-Z21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AA21-(Immo_blind!$AI20-AA21*Immo_blind!$AN20)>0,AA21-(Immo_blind!$AI20-AA21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AB21-(Immo_blind!$AI20-AB21*Immo_blind!$AN20)>0,AB21-(Immo_blind!$AI20-AB21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AC21-(Immo_blind!$AI20-AC21*Immo_blind!$AN20)>0,AC21-(Immo_blind!$AI20-AC21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AD21-(Immo_blind!$AI20-AD21*Immo_blind!$AN20)>0,AD21-(Immo_blind!$AI20-AD21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AE21-(Immo_blind!$AI20-AE21*Immo_blind!$AN20)>0,AE21-(Immo_blind!$AI20-AE21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AF21-(Immo_blind!$AI20-AF21*Immo_blind!$AN20)>0,AF21-(Immo_blind!$AI20-AF21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AG21-(Immo_blind!$AI20-AG21*Immo_blind!$AN20)>0,AG21-(Immo_blind!$AI20-AG21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AH21-(Immo_blind!$AI20-AH21*Immo_blind!$AN20)>0,AH21-(Immo_blind!$AI20-AH21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AI21-(Immo_blind!$AI20-AI21*Immo_blind!$AN20)>0,AI21-(Immo_blind!$AI20-AI21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AJ21-(Immo_blind!$AI20-AJ21*Immo_blind!$AN20)>0,AJ21-(Immo_blind!$AI20-AJ21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AK21-(Immo_blind!$AI20-AK21*Immo_blind!$AN20)>0,AK21-(Immo_blind!$AI20-AK21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AL21-(Immo_blind!$AI20-AL21*Immo_blind!$AN20)>0,AL21-(Immo_blind!$AI20-AL21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AM21-(Immo_blind!$AI20-AM21*Immo_blind!$AN20)>0,AM21-(Immo_blind!$AI20-AM21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AN21-(Immo_blind!$AI20-AN21*Immo_blind!$AN20)>0,AN21-(Immo_blind!$AI20-AN21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AO21-(Immo_blind!$AI20-AO21*Immo_blind!$AN20)>0,AO21-(Immo_blind!$AI20-AO21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AP21-(Immo_blind!$AI20-AP21*Immo_blind!$AN20)>0,AP21-(Immo_blind!$AI20-AP21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AQ21-(Immo_blind!$AI20-AQ21*Immo_blind!$AN20)>0,AQ21-(Immo_blind!$AI20-AQ21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AR21-(Immo_blind!$AI20-AR21*Immo_blind!$AN20)>0,AR21-(Immo_blind!$AI20-AR21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AS21-(Immo_blind!$AI20-AS21*Immo_blind!$AN20)>0,AS21-(Immo_blind!$AI20-AS21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AT21-(Immo_blind!$AI20-AT21*Immo_blind!$AN20)>0,AT21-(Immo_blind!$AI20-AT21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AU21-(Immo_blind!$AI20-AU21*Immo_blind!$AN20)>0,AU21-(Immo_blind!$AI20-AU21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AV21-(Immo_blind!$AI20-AV21*Immo_blind!$AN20)>0,AV21-(Immo_blind!$AI20-AV21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AW21-(Immo_blind!$AI20-AW21*Immo_blind!$AN20)>0,AW21-(Immo_blind!$AI20-AW21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AX21-(Immo_blind!$AI20-AX21*Immo_blind!$AN20)>0,AX21-(Immo_blind!$AI20-AX21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AY21-(Immo_blind!$AI20-AY21*Immo_blind!$AN20)>0,AY21-(Immo_blind!$AI20-AY21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(AZ21-(Immo_blind!$AI20-AZ21*Immo_blind!$AN20)>0,AZ21-(Immo_blind!$AI20-AZ21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BA21-(Immo_blind!$AI20-BA21*Immo_blind!$AN20)>0,BA21-(Immo_blind!$AI20-BA21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BB21-(Immo_blind!$AI20-BB21*Immo_blind!$AN20)>0,BB21-(Immo_blind!$AI20-BB21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BC21-(Immo_blind!$AI20-BC21*Immo_blind!$AN20)>0,BC21-(Immo_blind!$AI20-BC21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BD21-(Immo_blind!$AI20-BD21*Immo_blind!$AN20)>0,BD21-(Immo_blind!$AI20-BD21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BE21-(Immo_blind!$AI20-BE21*Immo_blind!$AN20)>0,BE21-(Immo_blind!$AI20-BE21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BF21-(Immo_blind!$AI20-BF21*Immo_blind!$AN20)>0,BF21-(Immo_blind!$AI20-BF21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BG21-(Immo_blind!$AI20-BG21*Immo_blind!$AN20)>0,BG21-(Immo_blind!$AI20-BG21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BH21-(Immo_blind!$AI20-BH21*Immo_blind!$AN20)>0,BH21-(Immo_blind!$AI20-BH21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BI21-(Immo_blind!$AI20-BI21*Immo_blind!$AN20)>0,BI21-(Immo_blind!$AI20-BI21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BJ21-(Immo_blind!$AI20-BJ21*Immo_blind!$AN20)>0,BJ21-(Immo_blind!$AI20-BJ21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BK21-(Immo_blind!$AI20-BK21*Immo_blind!$AN20)>0,BK21-(Immo_blind!$AI20-BK21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BL21-(Immo_blind!$AI20-BL21*Immo_blind!$AN20)>0,BL21-(Immo_blind!$AI20-BL21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BM21-(Immo_blind!$AI20-BM21*Immo_blind!$AN20)>0,BM21-(Immo_blind!$AI20-BM21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BN21-(Immo_blind!$AI20-BN21*Immo_blind!$AN20)>0,BN21-(Immo_blind!$AI20-BN21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BO21-(Immo_blind!$AI20-BO21*Immo_blind!$AN20)>0,BO21-(Immo_blind!$AI20-BO21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BP21-(Immo_blind!$AI20-BP21*Immo_blind!$AN20)>0,BP21-(Immo_blind!$AI20-BP21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BQ21-(Immo_blind!$AI20-BQ21*Immo_blind!$AN20)>0,BQ21-(Immo_blind!$AI20-BQ21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BR21-(Immo_blind!$AI20-BR21*Immo_blind!$AN20)>0,BR21-(Immo_blind!$AI20-BR21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BS21-(Immo_blind!$AI20-BS21*Immo_blind!$AN20)>0,BS21-(Immo_blind!$AI20-BS21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BT21-(Immo_blind!$AI20-BT21*Immo_blind!$AN20)>0,BT21-(Immo_blind!$AI20-BT21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BU21-(Immo_blind!$AI20-BU21*Immo_blind!$AN20)>0,BU21-(Immo_blind!$AI20-BU21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BV21-(Immo_blind!$AI20-BV21*Immo_blind!$AN20)>0,BV21-(Immo_blind!$AI20-BV21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BW21-(Immo_blind!$AI20-BW21*Immo_blind!$AN20)>0,BW21-(Immo_blind!$AI20-BW21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BX21-(Immo_blind!$AI20-BX21*Immo_blind!$AN20)>0,BX21-(Immo_blind!$AI20-BX21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BY21-(Immo_blind!$AI20-BY21*Immo_blind!$AN20)>0,BY21-(Immo_blind!$AI20-BY21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(BZ21-(Immo_blind!$AI20-BZ21*Immo_blind!$AN20)>0,BZ21-(Immo_blind!$AI20-BZ21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(CA21-(Immo_blind!$AI20-CA21*Immo_blind!$AN20)>0,CA21-(Immo_blind!$AI20-CA21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(CB21-(Immo_blind!$AI20-CB21*Immo_blind!$AN20)>0,CB21-(Immo_blind!$AI20-CB21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(CC21-(Immo_blind!$AI20-CC21*Immo_blind!$AN20)>0,CC21-(Immo_blind!$AI20-CC21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(CD21-(Immo_blind!$AI20-CD21*Immo_blind!$AN20)>0,CD21-(Immo_blind!$AI20-CD21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(CE21-(Immo_blind!$AI20-CE21*Immo_blind!$AN20)>0,CE21-(Immo_blind!$AI20-CE21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(CF21-(Immo_blind!$AI20-CF21*Immo_blind!$AN20)>0,CF21-(Immo_blind!$AI20-CF21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(CG21-(Immo_blind!$AI20-CG21*Immo_blind!$AN20)>0,CG21-(Immo_blind!$AI20-CG21*Immo_blind!$AN20),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F21,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F21,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA20,\nIF(CH21-(Immo_blind!$AI20-CH21*Immo_blind!$AN20)>0,CH21-(Immo_blind!$AI20-CH21*Immo_blind!$AN20),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2037},{"$f":"IFERROR(IF(CL$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nG21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nH21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nI21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nJ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nK21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nL21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nM21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nN21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nO21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nP21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nQ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nR21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nS21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nT21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nU21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nV21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nW21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nX21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nY21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nZ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAA21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAB21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAC21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAD21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAE21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAF21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAG21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAH21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAI21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAJ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAK21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAL21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAM21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAN21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAO21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAP21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAQ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAR21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAS21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAT21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAU21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAV21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAW21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAX21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAY21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nAZ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBA21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBB21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBC21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBD21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBE21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBF21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBG21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBH21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBI21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBJ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBK21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBL21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBM21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBN21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBO21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBP21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBQ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBR21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBS21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBT21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBU21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBV21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBW21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBX21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBY21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nBZ21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCA21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCB21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCC21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCD21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCE21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCF21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCG21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCH21*Immo_blind!$AN20),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nCI21*Immo_blind!$AN20),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2037},{"$f":"IFERROR(IF(FQ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(G21<>0,Immo_blind!$AI20-Immo_dev!CL21,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(H21<>0,Immo_blind!$AI20-Immo_dev!CM21,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(I21<>0,Immo_blind!$AI20-Immo_dev!CN21,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(J21<>0,Immo_blind!$AI20-Immo_dev!CO21,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(K21<>0,Immo_blind!$AI20-Immo_dev!CP21,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(L21<>0,Immo_blind!$AI20-Immo_dev!CQ21,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(M21<>0,Immo_blind!$AI20-Immo_dev!CR21,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(N21<>0,Immo_blind!$AI20-Immo_dev!CS21,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(O21<>0,Immo_blind!$AI20-Immo_dev!CT21,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(P21<>0,Immo_blind!$AI20-Immo_dev!CU21,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(Q21<>0,Immo_blind!$AI20-Immo_dev!CV21,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(R21<>0,Immo_blind!$AI20-Immo_dev!CW21,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(S21<>0,Immo_blind!$AI20-Immo_dev!CX21,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(T21<>0,Immo_blind!$AI20-Immo_dev!CY21,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(U21<>0,Immo_blind!$AI20-Immo_dev!CZ21,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(V21<>0,Immo_blind!$AI20-Immo_dev!DA21,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(W21<>0,Immo_blind!$AI20-Immo_dev!DB21,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(X21<>0,Immo_blind!$AI20-Immo_dev!DC21,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(Y21<>0,Immo_blind!$AI20-Immo_dev!DD21,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(Z21<>0,Immo_blind!$AI20-Immo_dev!DE21,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AA21<>0,Immo_blind!$AI20-Immo_dev!DF21,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AB21<>0,Immo_blind!$AI20-Immo_dev!DG21,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AC21<>0,Immo_blind!$AI20-Immo_dev!DH21,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AD21<>0,Immo_blind!$AI20-Immo_dev!DI21,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AE21<>0,Immo_blind!$AI20-Immo_dev!DJ21,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AF21<>0,Immo_blind!$AI20-Immo_dev!DK21,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AG21<>0,Immo_blind!$AI20-Immo_dev!DL21,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AH21<>0,Immo_blind!$AI20-Immo_dev!DM21,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AI21<>0,Immo_blind!$AI20-Immo_dev!DN21,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ21<>0,Immo_blind!$AI20-Immo_dev!DO21,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AK21<>0,Immo_blind!$AI20-Immo_dev!DP21,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AL21<>0,Immo_blind!$AI20-Immo_dev!DQ21,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AM21<>0,Immo_blind!$AI20-Immo_dev!DR21,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AN21<>0,Immo_blind!$AI20-Immo_dev!DS21,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AO21<>0,Immo_blind!$AI20-Immo_dev!DT21,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AP21<>0,Immo_blind!$AI20-Immo_dev!DU21,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ21<>0,Immo_blind!$AI20-Immo_dev!DV21,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AR21<>0,Immo_blind!$AI20-Immo_dev!DW21,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AS21<>0,Immo_blind!$AI20-Immo_dev!DX21,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AT21<>0,Immo_blind!$AI20-Immo_dev!DY21,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AU21<>0,Immo_blind!$AI20-Immo_dev!DZ21,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AV21<>0,Immo_blind!$AI20-Immo_dev!EA21,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AW21<>0,Immo_blind!$AI20-Immo_dev!EB21,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AX21<>0,Immo_blind!$AI20-Immo_dev!EC21,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AY21<>0,Immo_blind!$AI20-Immo_dev!ED21,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ21<>0,Immo_blind!$AI20-Immo_dev!EE21,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BA21<>0,Immo_blind!$AI20-Immo_dev!EF21,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BB21<>0,Immo_blind!$AI20-Immo_dev!EG21,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BC21<>0,Immo_blind!$AI20-Immo_dev!EH21,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BD21<>0,Immo_blind!$AI20-Immo_dev!EI21,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BE21<>0,Immo_blind!$AI20-Immo_dev!EJ21,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BF21<>0,Immo_blind!$AI20-Immo_dev!EK21,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BG21<>0,Immo_blind!$AI20-Immo_dev!EL21,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BH21<>0,Immo_blind!$AI20-Immo_dev!EM21,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BI21<>0,Immo_blind!$AI20-Immo_dev!EN21,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ21<>0,Immo_blind!$AI20-Immo_dev!EO21,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BK21<>0,Immo_blind!$AI20-Immo_dev!EP21,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BL21<>0,Immo_blind!$AI20-Immo_dev!EQ21,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BM21<>0,Immo_blind!$AI20-Immo_dev!ER21,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BN21<>0,Immo_blind!$AI20-Immo_dev!ES21,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BO21<>0,Immo_blind!$AI20-Immo_dev!ET21,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BP21<>0,Immo_blind!$AI20-Immo_dev!EU21,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ21<>0,Immo_blind!$AI20-Immo_dev!EV21,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BR21<>0,Immo_blind!$AI20-Immo_dev!EW21,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BS21<>0,Immo_blind!$AI20-Immo_dev!EX21,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BT21<>0,Immo_blind!$AI20-Immo_dev!EY21,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BU21<>0,Immo_blind!$AI20-Immo_dev!EZ21,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BV21<>0,Immo_blind!$AI20-Immo_dev!FA21,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BW21<>0,Immo_blind!$AI20-Immo_dev!FB21,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BX21<>0,Immo_blind!$AI20-Immo_dev!FC21,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BY21<>0,Immo_blind!$AI20-Immo_dev!FD21,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ21<>0,Immo_blind!$AI20-Immo_dev!FE21,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CA21<>0,Immo_blind!$AI20-Immo_dev!FF21,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CB21<>0,Immo_blind!$AI20-Immo_dev!FG21,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CC21<>0,Immo_blind!$AI20-Immo_dev!FH21,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CD21<>0,Immo_blind!$AI20-Immo_dev!FI21,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CE21<>0,Immo_blind!$AI20-Immo_dev!FJ21,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CF21<>0,Immo_blind!$AI20-Immo_dev!FK21,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CG21<>0,Immo_blind!$AI20-Immo_dev!FL21,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CH21<>0,Immo_blind!$AI20-Immo_dev!FM21,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F21,Immo_blind!$A$3:$A$93,0),0,\nIF(CI21<>0,Immo_blind!$AI20-Immo_dev!FN21,0)),0)","v":0}]
[2038,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2038},{"$f":"IFERROR(IF(G$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(F22-(Immo_blind!$AI21-F22*Immo_blind!$AN21)>0,F22-(Immo_blind!$AI21-F22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(G22-(Immo_blind!$AI21-G22*Immo_blind!$AN21)>0,G22-(Immo_blind!$AI21-G22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(H22-(Immo_blind!$AI21-H22*Immo_blind!$AN21)>0,H22-(Immo_blind!$AI21-H22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(I22-(Immo_blind!$AI21-I22*Immo_blind!$AN21)>0,I22-(Immo_blind!$AI21-I22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(J22-(Immo_blind!$AI21-J22*Immo_blind!$AN21)>0,J22-(Immo_blind!$AI21-J22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(K22-(Immo_blind!$AI21-K22*Immo_blind!$AN21)>0,K22-(Immo_blind!$AI21-K22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(L22-(Immo_blind!$AI21-L22*Immo_blind!$AN21)>0,L22-(Immo_blind!$AI21-L22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(M22-(Immo_blind!$AI21-M22*Immo_blind!$AN21)>0,M22-(Immo_blind!$AI21-M22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(N22-(Immo_blind!$AI21-N22*Immo_blind!$AN21)>0,N22-(Immo_blind!$AI21-N22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(O22-(Immo_blind!$AI21-O22*Immo_blind!$AN21)>0,O22-(Immo_blind!$AI21-O22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(P22-(Immo_blind!$AI21-P22*Immo_blind!$AN21)>0,P22-(Immo_blind!$AI21-P22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(Q22-(Immo_blind!$AI21-Q22*Immo_blind!$AN21)>0,Q22-(Immo_blind!$AI21-Q22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(R22-(Immo_blind!$AI21-R22*Immo_blind!$AN21)>0,R22-(Immo_blind!$AI21-R22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(S22-(Immo_blind!$AI21-S22*Immo_blind!$AN21)>0,S22-(Immo_blind!$AI21-S22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(T22-(Immo_blind!$AI21-T22*Immo_blind!$AN21)>0,T22-(Immo_blind!$AI21-T22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(U22-(Immo_blind!$AI21-U22*Immo_blind!$AN21)>0,U22-(Immo_blind!$AI21-U22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(V22-(Immo_blind!$AI21-V22*Immo_blind!$AN21)>0,V22-(Immo_blind!$AI21-V22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(W22-(Immo_blind!$AI21-W22*Immo_blind!$AN21)>0,W22-(Immo_blind!$AI21-W22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(X22-(Immo_blind!$AI21-X22*Immo_blind!$AN21)>0,X22-(Immo_blind!$AI21-X22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(Y22-(Immo_blind!$AI21-Y22*Immo_blind!$AN21)>0,Y22-(Immo_blind!$AI21-Y22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(Z22-(Immo_blind!$AI21-Z22*Immo_blind!$AN21)>0,Z22-(Immo_blind!$AI21-Z22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AA22-(Immo_blind!$AI21-AA22*Immo_blind!$AN21)>0,AA22-(Immo_blind!$AI21-AA22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AB22-(Immo_blind!$AI21-AB22*Immo_blind!$AN21)>0,AB22-(Immo_blind!$AI21-AB22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AC22-(Immo_blind!$AI21-AC22*Immo_blind!$AN21)>0,AC22-(Immo_blind!$AI21-AC22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AD22-(Immo_blind!$AI21-AD22*Immo_blind!$AN21)>0,AD22-(Immo_blind!$AI21-AD22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AE22-(Immo_blind!$AI21-AE22*Immo_blind!$AN21)>0,AE22-(Immo_blind!$AI21-AE22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AF22-(Immo_blind!$AI21-AF22*Immo_blind!$AN21)>0,AF22-(Immo_blind!$AI21-AF22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AG22-(Immo_blind!$AI21-AG22*Immo_blind!$AN21)>0,AG22-(Immo_blind!$AI21-AG22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AH22-(Immo_blind!$AI21-AH22*Immo_blind!$AN21)>0,AH22-(Immo_blind!$AI21-AH22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AI22-(Immo_blind!$AI21-AI22*Immo_blind!$AN21)>0,AI22-(Immo_blind!$AI21-AI22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AJ22-(Immo_blind!$AI21-AJ22*Immo_blind!$AN21)>0,AJ22-(Immo_blind!$AI21-AJ22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AK22-(Immo_blind!$AI21-AK22*Immo_blind!$AN21)>0,AK22-(Immo_blind!$AI21-AK22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AL22-(Immo_blind!$AI21-AL22*Immo_blind!$AN21)>0,AL22-(Immo_blind!$AI21-AL22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AM22-(Immo_blind!$AI21-AM22*Immo_blind!$AN21)>0,AM22-(Immo_blind!$AI21-AM22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AN22-(Immo_blind!$AI21-AN22*Immo_blind!$AN21)>0,AN22-(Immo_blind!$AI21-AN22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AO22-(Immo_blind!$AI21-AO22*Immo_blind!$AN21)>0,AO22-(Immo_blind!$AI21-AO22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AP22-(Immo_blind!$AI21-AP22*Immo_blind!$AN21)>0,AP22-(Immo_blind!$AI21-AP22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AQ22-(Immo_blind!$AI21-AQ22*Immo_blind!$AN21)>0,AQ22-(Immo_blind!$AI21-AQ22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AR22-(Immo_blind!$AI21-AR22*Immo_blind!$AN21)>0,AR22-(Immo_blind!$AI21-AR22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AS22-(Immo_blind!$AI21-AS22*Immo_blind!$AN21)>0,AS22-(Immo_blind!$AI21-AS22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AT22-(Immo_blind!$AI21-AT22*Immo_blind!$AN21)>0,AT22-(Immo_blind!$AI21-AT22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AU22-(Immo_blind!$AI21-AU22*Immo_blind!$AN21)>0,AU22-(Immo_blind!$AI21-AU22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AV22-(Immo_blind!$AI21-AV22*Immo_blind!$AN21)>0,AV22-(Immo_blind!$AI21-AV22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AW22-(Immo_blind!$AI21-AW22*Immo_blind!$AN21)>0,AW22-(Immo_blind!$AI21-AW22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AX22-(Immo_blind!$AI21-AX22*Immo_blind!$AN21)>0,AX22-(Immo_blind!$AI21-AX22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AY22-(Immo_blind!$AI21-AY22*Immo_blind!$AN21)>0,AY22-(Immo_blind!$AI21-AY22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(AZ22-(Immo_blind!$AI21-AZ22*Immo_blind!$AN21)>0,AZ22-(Immo_blind!$AI21-AZ22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BA22-(Immo_blind!$AI21-BA22*Immo_blind!$AN21)>0,BA22-(Immo_blind!$AI21-BA22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BB22-(Immo_blind!$AI21-BB22*Immo_blind!$AN21)>0,BB22-(Immo_blind!$AI21-BB22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BC22-(Immo_blind!$AI21-BC22*Immo_blind!$AN21)>0,BC22-(Immo_blind!$AI21-BC22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BD22-(Immo_blind!$AI21-BD22*Immo_blind!$AN21)>0,BD22-(Immo_blind!$AI21-BD22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BE22-(Immo_blind!$AI21-BE22*Immo_blind!$AN21)>0,BE22-(Immo_blind!$AI21-BE22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BF22-(Immo_blind!$AI21-BF22*Immo_blind!$AN21)>0,BF22-(Immo_blind!$AI21-BF22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BG22-(Immo_blind!$AI21-BG22*Immo_blind!$AN21)>0,BG22-(Immo_blind!$AI21-BG22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BH22-(Immo_blind!$AI21-BH22*Immo_blind!$AN21)>0,BH22-(Immo_blind!$AI21-BH22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BI22-(Immo_blind!$AI21-BI22*Immo_blind!$AN21)>0,BI22-(Immo_blind!$AI21-BI22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BJ22-(Immo_blind!$AI21-BJ22*Immo_blind!$AN21)>0,BJ22-(Immo_blind!$AI21-BJ22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BK22-(Immo_blind!$AI21-BK22*Immo_blind!$AN21)>0,BK22-(Immo_blind!$AI21-BK22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BL22-(Immo_blind!$AI21-BL22*Immo_blind!$AN21)>0,BL22-(Immo_blind!$AI21-BL22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BM22-(Immo_blind!$AI21-BM22*Immo_blind!$AN21)>0,BM22-(Immo_blind!$AI21-BM22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BN22-(Immo_blind!$AI21-BN22*Immo_blind!$AN21)>0,BN22-(Immo_blind!$AI21-BN22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BO22-(Immo_blind!$AI21-BO22*Immo_blind!$AN21)>0,BO22-(Immo_blind!$AI21-BO22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BP22-(Immo_blind!$AI21-BP22*Immo_blind!$AN21)>0,BP22-(Immo_blind!$AI21-BP22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BQ22-(Immo_blind!$AI21-BQ22*Immo_blind!$AN21)>0,BQ22-(Immo_blind!$AI21-BQ22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BR22-(Immo_blind!$AI21-BR22*Immo_blind!$AN21)>0,BR22-(Immo_blind!$AI21-BR22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BS22-(Immo_blind!$AI21-BS22*Immo_blind!$AN21)>0,BS22-(Immo_blind!$AI21-BS22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BT22-(Immo_blind!$AI21-BT22*Immo_blind!$AN21)>0,BT22-(Immo_blind!$AI21-BT22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BU22-(Immo_blind!$AI21-BU22*Immo_blind!$AN21)>0,BU22-(Immo_blind!$AI21-BU22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BV22-(Immo_blind!$AI21-BV22*Immo_blind!$AN21)>0,BV22-(Immo_blind!$AI21-BV22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BW22-(Immo_blind!$AI21-BW22*Immo_blind!$AN21)>0,BW22-(Immo_blind!$AI21-BW22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BX22-(Immo_blind!$AI21-BX22*Immo_blind!$AN21)>0,BX22-(Immo_blind!$AI21-BX22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BY22-(Immo_blind!$AI21-BY22*Immo_blind!$AN21)>0,BY22-(Immo_blind!$AI21-BY22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(BZ22-(Immo_blind!$AI21-BZ22*Immo_blind!$AN21)>0,BZ22-(Immo_blind!$AI21-BZ22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(CA22-(Immo_blind!$AI21-CA22*Immo_blind!$AN21)>0,CA22-(Immo_blind!$AI21-CA22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(CB22-(Immo_blind!$AI21-CB22*Immo_blind!$AN21)>0,CB22-(Immo_blind!$AI21-CB22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(CC22-(Immo_blind!$AI21-CC22*Immo_blind!$AN21)>0,CC22-(Immo_blind!$AI21-CC22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(CD22-(Immo_blind!$AI21-CD22*Immo_blind!$AN21)>0,CD22-(Immo_blind!$AI21-CD22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(CE22-(Immo_blind!$AI21-CE22*Immo_blind!$AN21)>0,CE22-(Immo_blind!$AI21-CE22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(CF22-(Immo_blind!$AI21-CF22*Immo_blind!$AN21)>0,CF22-(Immo_blind!$AI21-CF22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(CG22-(Immo_blind!$AI21-CG22*Immo_blind!$AN21)>0,CG22-(Immo_blind!$AI21-CG22*Immo_blind!$AN21),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F22,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F22,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA21,\nIF(CH22-(Immo_blind!$AI21-CH22*Immo_blind!$AN21)>0,CH22-(Immo_blind!$AI21-CH22*Immo_blind!$AN21),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2038},{"$f":"IFERROR(IF(CL$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nG22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nH22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nI22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nJ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nK22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nL22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nM22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nN22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nO22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nP22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nQ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nR22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nS22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nT22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nU22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nV22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nW22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nX22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nY22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nZ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAA22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAB22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAC22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAD22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAE22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAF22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAG22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAH22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAI22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAJ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAK22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAL22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAM22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAN22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAO22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAP22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAQ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAR22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAS22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAT22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAU22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAV22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAW22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAX22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAY22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nAZ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBA22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBB22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBC22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBD22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBE22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBF22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBG22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBH22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBI22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBJ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBK22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBL22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBM22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBN22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBO22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBP22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBQ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBR22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBS22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBT22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBU22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBV22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBW22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBX22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBY22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nBZ22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCA22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCB22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCC22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCD22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCE22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCF22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCG22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCH22*Immo_blind!$AN21),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nCI22*Immo_blind!$AN21),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2038},{"$f":"IFERROR(IF(FQ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(G22<>0,Immo_blind!$AI21-Immo_dev!CL22,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(H22<>0,Immo_blind!$AI21-Immo_dev!CM22,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(I22<>0,Immo_blind!$AI21-Immo_dev!CN22,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(J22<>0,Immo_blind!$AI21-Immo_dev!CO22,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(K22<>0,Immo_blind!$AI21-Immo_dev!CP22,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(L22<>0,Immo_blind!$AI21-Immo_dev!CQ22,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(M22<>0,Immo_blind!$AI21-Immo_dev!CR22,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(N22<>0,Immo_blind!$AI21-Immo_dev!CS22,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(O22<>0,Immo_blind!$AI21-Immo_dev!CT22,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(P22<>0,Immo_blind!$AI21-Immo_dev!CU22,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(Q22<>0,Immo_blind!$AI21-Immo_dev!CV22,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(R22<>0,Immo_blind!$AI21-Immo_dev!CW22,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(S22<>0,Immo_blind!$AI21-Immo_dev!CX22,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(T22<>0,Immo_blind!$AI21-Immo_dev!CY22,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(U22<>0,Immo_blind!$AI21-Immo_dev!CZ22,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(V22<>0,Immo_blind!$AI21-Immo_dev!DA22,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(W22<>0,Immo_blind!$AI21-Immo_dev!DB22,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(X22<>0,Immo_blind!$AI21-Immo_dev!DC22,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(Y22<>0,Immo_blind!$AI21-Immo_dev!DD22,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(Z22<>0,Immo_blind!$AI21-Immo_dev!DE22,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AA22<>0,Immo_blind!$AI21-Immo_dev!DF22,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AB22<>0,Immo_blind!$AI21-Immo_dev!DG22,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AC22<>0,Immo_blind!$AI21-Immo_dev!DH22,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AD22<>0,Immo_blind!$AI21-Immo_dev!DI22,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AE22<>0,Immo_blind!$AI21-Immo_dev!DJ22,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AF22<>0,Immo_blind!$AI21-Immo_dev!DK22,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AG22<>0,Immo_blind!$AI21-Immo_dev!DL22,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AH22<>0,Immo_blind!$AI21-Immo_dev!DM22,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AI22<>0,Immo_blind!$AI21-Immo_dev!DN22,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ22<>0,Immo_blind!$AI21-Immo_dev!DO22,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AK22<>0,Immo_blind!$AI21-Immo_dev!DP22,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AL22<>0,Immo_blind!$AI21-Immo_dev!DQ22,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AM22<>0,Immo_blind!$AI21-Immo_dev!DR22,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AN22<>0,Immo_blind!$AI21-Immo_dev!DS22,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AO22<>0,Immo_blind!$AI21-Immo_dev!DT22,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AP22<>0,Immo_blind!$AI21-Immo_dev!DU22,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ22<>0,Immo_blind!$AI21-Immo_dev!DV22,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AR22<>0,Immo_blind!$AI21-Immo_dev!DW22,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AS22<>0,Immo_blind!$AI21-Immo_dev!DX22,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AT22<>0,Immo_blind!$AI21-Immo_dev!DY22,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AU22<>0,Immo_blind!$AI21-Immo_dev!DZ22,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AV22<>0,Immo_blind!$AI21-Immo_dev!EA22,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AW22<>0,Immo_blind!$AI21-Immo_dev!EB22,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AX22<>0,Immo_blind!$AI21-Immo_dev!EC22,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AY22<>0,Immo_blind!$AI21-Immo_dev!ED22,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ22<>0,Immo_blind!$AI21-Immo_dev!EE22,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BA22<>0,Immo_blind!$AI21-Immo_dev!EF22,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BB22<>0,Immo_blind!$AI21-Immo_dev!EG22,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BC22<>0,Immo_blind!$AI21-Immo_dev!EH22,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BD22<>0,Immo_blind!$AI21-Immo_dev!EI22,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BE22<>0,Immo_blind!$AI21-Immo_dev!EJ22,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BF22<>0,Immo_blind!$AI21-Immo_dev!EK22,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BG22<>0,Immo_blind!$AI21-Immo_dev!EL22,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BH22<>0,Immo_blind!$AI21-Immo_dev!EM22,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BI22<>0,Immo_blind!$AI21-Immo_dev!EN22,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ22<>0,Immo_blind!$AI21-Immo_dev!EO22,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BK22<>0,Immo_blind!$AI21-Immo_dev!EP22,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BL22<>0,Immo_blind!$AI21-Immo_dev!EQ22,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BM22<>0,Immo_blind!$AI21-Immo_dev!ER22,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BN22<>0,Immo_blind!$AI21-Immo_dev!ES22,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BO22<>0,Immo_blind!$AI21-Immo_dev!ET22,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BP22<>0,Immo_blind!$AI21-Immo_dev!EU22,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ22<>0,Immo_blind!$AI21-Immo_dev!EV22,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BR22<>0,Immo_blind!$AI21-Immo_dev!EW22,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BS22<>0,Immo_blind!$AI21-Immo_dev!EX22,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BT22<>0,Immo_blind!$AI21-Immo_dev!EY22,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BU22<>0,Immo_blind!$AI21-Immo_dev!EZ22,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BV22<>0,Immo_blind!$AI21-Immo_dev!FA22,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BW22<>0,Immo_blind!$AI21-Immo_dev!FB22,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BX22<>0,Immo_blind!$AI21-Immo_dev!FC22,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BY22<>0,Immo_blind!$AI21-Immo_dev!FD22,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ22<>0,Immo_blind!$AI21-Immo_dev!FE22,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CA22<>0,Immo_blind!$AI21-Immo_dev!FF22,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CB22<>0,Immo_blind!$AI21-Immo_dev!FG22,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CC22<>0,Immo_blind!$AI21-Immo_dev!FH22,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CD22<>0,Immo_blind!$AI21-Immo_dev!FI22,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CE22<>0,Immo_blind!$AI21-Immo_dev!FJ22,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CF22<>0,Immo_blind!$AI21-Immo_dev!FK22,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CG22<>0,Immo_blind!$AI21-Immo_dev!FL22,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CH22<>0,Immo_blind!$AI21-Immo_dev!FM22,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F22,Immo_blind!$A$3:$A$93,0),0,\nIF(CI22<>0,Immo_blind!$AI21-Immo_dev!FN22,0)),0)","v":0}]
[2039,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2039},{"$f":"IFERROR(IF(G$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(F23-(Immo_blind!$AI22-F23*Immo_blind!$AN22)>0,F23-(Immo_blind!$AI22-F23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(G23-(Immo_blind!$AI22-G23*Immo_blind!$AN22)>0,G23-(Immo_blind!$AI22-G23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(H23-(Immo_blind!$AI22-H23*Immo_blind!$AN22)>0,H23-(Immo_blind!$AI22-H23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(I23-(Immo_blind!$AI22-I23*Immo_blind!$AN22)>0,I23-(Immo_blind!$AI22-I23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(J23-(Immo_blind!$AI22-J23*Immo_blind!$AN22)>0,J23-(Immo_blind!$AI22-J23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(K23-(Immo_blind!$AI22-K23*Immo_blind!$AN22)>0,K23-(Immo_blind!$AI22-K23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(L23-(Immo_blind!$AI22-L23*Immo_blind!$AN22)>0,L23-(Immo_blind!$AI22-L23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(M23-(Immo_blind!$AI22-M23*Immo_blind!$AN22)>0,M23-(Immo_blind!$AI22-M23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(N23-(Immo_blind!$AI22-N23*Immo_blind!$AN22)>0,N23-(Immo_blind!$AI22-N23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(O23-(Immo_blind!$AI22-O23*Immo_blind!$AN22)>0,O23-(Immo_blind!$AI22-O23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(P23-(Immo_blind!$AI22-P23*Immo_blind!$AN22)>0,P23-(Immo_blind!$AI22-P23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(Q23-(Immo_blind!$AI22-Q23*Immo_blind!$AN22)>0,Q23-(Immo_blind!$AI22-Q23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(R23-(Immo_blind!$AI22-R23*Immo_blind!$AN22)>0,R23-(Immo_blind!$AI22-R23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(S23-(Immo_blind!$AI22-S23*Immo_blind!$AN22)>0,S23-(Immo_blind!$AI22-S23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(T23-(Immo_blind!$AI22-T23*Immo_blind!$AN22)>0,T23-(Immo_blind!$AI22-T23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(U23-(Immo_blind!$AI22-U23*Immo_blind!$AN22)>0,U23-(Immo_blind!$AI22-U23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(V23-(Immo_blind!$AI22-V23*Immo_blind!$AN22)>0,V23-(Immo_blind!$AI22-V23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(W23-(Immo_blind!$AI22-W23*Immo_blind!$AN22)>0,W23-(Immo_blind!$AI22-W23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(X23-(Immo_blind!$AI22-X23*Immo_blind!$AN22)>0,X23-(Immo_blind!$AI22-X23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(Y23-(Immo_blind!$AI22-Y23*Immo_blind!$AN22)>0,Y23-(Immo_blind!$AI22-Y23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(Z23-(Immo_blind!$AI22-Z23*Immo_blind!$AN22)>0,Z23-(Immo_blind!$AI22-Z23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AA23-(Immo_blind!$AI22-AA23*Immo_blind!$AN22)>0,AA23-(Immo_blind!$AI22-AA23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AB23-(Immo_blind!$AI22-AB23*Immo_blind!$AN22)>0,AB23-(Immo_blind!$AI22-AB23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AC23-(Immo_blind!$AI22-AC23*Immo_blind!$AN22)>0,AC23-(Immo_blind!$AI22-AC23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AD23-(Immo_blind!$AI22-AD23*Immo_blind!$AN22)>0,AD23-(Immo_blind!$AI22-AD23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AE23-(Immo_blind!$AI22-AE23*Immo_blind!$AN22)>0,AE23-(Immo_blind!$AI22-AE23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AF23-(Immo_blind!$AI22-AF23*Immo_blind!$AN22)>0,AF23-(Immo_blind!$AI22-AF23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AG23-(Immo_blind!$AI22-AG23*Immo_blind!$AN22)>0,AG23-(Immo_blind!$AI22-AG23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AH23-(Immo_blind!$AI22-AH23*Immo_blind!$AN22)>0,AH23-(Immo_blind!$AI22-AH23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AI23-(Immo_blind!$AI22-AI23*Immo_blind!$AN22)>0,AI23-(Immo_blind!$AI22-AI23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AJ23-(Immo_blind!$AI22-AJ23*Immo_blind!$AN22)>0,AJ23-(Immo_blind!$AI22-AJ23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AK23-(Immo_blind!$AI22-AK23*Immo_blind!$AN22)>0,AK23-(Immo_blind!$AI22-AK23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AL23-(Immo_blind!$AI22-AL23*Immo_blind!$AN22)>0,AL23-(Immo_blind!$AI22-AL23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AM23-(Immo_blind!$AI22-AM23*Immo_blind!$AN22)>0,AM23-(Immo_blind!$AI22-AM23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AN23-(Immo_blind!$AI22-AN23*Immo_blind!$AN22)>0,AN23-(Immo_blind!$AI22-AN23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AO23-(Immo_blind!$AI22-AO23*Immo_blind!$AN22)>0,AO23-(Immo_blind!$AI22-AO23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AP23-(Immo_blind!$AI22-AP23*Immo_blind!$AN22)>0,AP23-(Immo_blind!$AI22-AP23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AQ23-(Immo_blind!$AI22-AQ23*Immo_blind!$AN22)>0,AQ23-(Immo_blind!$AI22-AQ23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AR23-(Immo_blind!$AI22-AR23*Immo_blind!$AN22)>0,AR23-(Immo_blind!$AI22-AR23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AS23-(Immo_blind!$AI22-AS23*Immo_blind!$AN22)>0,AS23-(Immo_blind!$AI22-AS23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AT23-(Immo_blind!$AI22-AT23*Immo_blind!$AN22)>0,AT23-(Immo_blind!$AI22-AT23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AU23-(Immo_blind!$AI22-AU23*Immo_blind!$AN22)>0,AU23-(Immo_blind!$AI22-AU23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AV23-(Immo_blind!$AI22-AV23*Immo_blind!$AN22)>0,AV23-(Immo_blind!$AI22-AV23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AW23-(Immo_blind!$AI22-AW23*Immo_blind!$AN22)>0,AW23-(Immo_blind!$AI22-AW23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AX23-(Immo_blind!$AI22-AX23*Immo_blind!$AN22)>0,AX23-(Immo_blind!$AI22-AX23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AY23-(Immo_blind!$AI22-AY23*Immo_blind!$AN22)>0,AY23-(Immo_blind!$AI22-AY23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(AZ23-(Immo_blind!$AI22-AZ23*Immo_blind!$AN22)>0,AZ23-(Immo_blind!$AI22-AZ23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BA23-(Immo_blind!$AI22-BA23*Immo_blind!$AN22)>0,BA23-(Immo_blind!$AI22-BA23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BB23-(Immo_blind!$AI22-BB23*Immo_blind!$AN22)>0,BB23-(Immo_blind!$AI22-BB23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BC23-(Immo_blind!$AI22-BC23*Immo_blind!$AN22)>0,BC23-(Immo_blind!$AI22-BC23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BD23-(Immo_blind!$AI22-BD23*Immo_blind!$AN22)>0,BD23-(Immo_blind!$AI22-BD23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BE23-(Immo_blind!$AI22-BE23*Immo_blind!$AN22)>0,BE23-(Immo_blind!$AI22-BE23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BF23-(Immo_blind!$AI22-BF23*Immo_blind!$AN22)>0,BF23-(Immo_blind!$AI22-BF23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BG23-(Immo_blind!$AI22-BG23*Immo_blind!$AN22)>0,BG23-(Immo_blind!$AI22-BG23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BH23-(Immo_blind!$AI22-BH23*Immo_blind!$AN22)>0,BH23-(Immo_blind!$AI22-BH23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BI23-(Immo_blind!$AI22-BI23*Immo_blind!$AN22)>0,BI23-(Immo_blind!$AI22-BI23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BJ23-(Immo_blind!$AI22-BJ23*Immo_blind!$AN22)>0,BJ23-(Immo_blind!$AI22-BJ23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BK23-(Immo_blind!$AI22-BK23*Immo_blind!$AN22)>0,BK23-(Immo_blind!$AI22-BK23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BL23-(Immo_blind!$AI22-BL23*Immo_blind!$AN22)>0,BL23-(Immo_blind!$AI22-BL23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BM23-(Immo_blind!$AI22-BM23*Immo_blind!$AN22)>0,BM23-(Immo_blind!$AI22-BM23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BN23-(Immo_blind!$AI22-BN23*Immo_blind!$AN22)>0,BN23-(Immo_blind!$AI22-BN23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BO23-(Immo_blind!$AI22-BO23*Immo_blind!$AN22)>0,BO23-(Immo_blind!$AI22-BO23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BP23-(Immo_blind!$AI22-BP23*Immo_blind!$AN22)>0,BP23-(Immo_blind!$AI22-BP23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BQ23-(Immo_blind!$AI22-BQ23*Immo_blind!$AN22)>0,BQ23-(Immo_blind!$AI22-BQ23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BR23-(Immo_blind!$AI22-BR23*Immo_blind!$AN22)>0,BR23-(Immo_blind!$AI22-BR23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BS23-(Immo_blind!$AI22-BS23*Immo_blind!$AN22)>0,BS23-(Immo_blind!$AI22-BS23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BT23-(Immo_blind!$AI22-BT23*Immo_blind!$AN22)>0,BT23-(Immo_blind!$AI22-BT23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BU23-(Immo_blind!$AI22-BU23*Immo_blind!$AN22)>0,BU23-(Immo_blind!$AI22-BU23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BV23-(Immo_blind!$AI22-BV23*Immo_blind!$AN22)>0,BV23-(Immo_blind!$AI22-BV23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BW23-(Immo_blind!$AI22-BW23*Immo_blind!$AN22)>0,BW23-(Immo_blind!$AI22-BW23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BX23-(Immo_blind!$AI22-BX23*Immo_blind!$AN22)>0,BX23-(Immo_blind!$AI22-BX23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BY23-(Immo_blind!$AI22-BY23*Immo_blind!$AN22)>0,BY23-(Immo_blind!$AI22-BY23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(BZ23-(Immo_blind!$AI22-BZ23*Immo_blind!$AN22)>0,BZ23-(Immo_blind!$AI22-BZ23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(CA23-(Immo_blind!$AI22-CA23*Immo_blind!$AN22)>0,CA23-(Immo_blind!$AI22-CA23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(CB23-(Immo_blind!$AI22-CB23*Immo_blind!$AN22)>0,CB23-(Immo_blind!$AI22-CB23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(CC23-(Immo_blind!$AI22-CC23*Immo_blind!$AN22)>0,CC23-(Immo_blind!$AI22-CC23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(CD23-(Immo_blind!$AI22-CD23*Immo_blind!$AN22)>0,CD23-(Immo_blind!$AI22-CD23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(CE23-(Immo_blind!$AI22-CE23*Immo_blind!$AN22)>0,CE23-(Immo_blind!$AI22-CE23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(CF23-(Immo_blind!$AI22-CF23*Immo_blind!$AN22)>0,CF23-(Immo_blind!$AI22-CF23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(CG23-(Immo_blind!$AI22-CG23*Immo_blind!$AN22)>0,CG23-(Immo_blind!$AI22-CG23*Immo_blind!$AN22),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F23,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F23,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA22,\nIF(CH23-(Immo_blind!$AI22-CH23*Immo_blind!$AN22)>0,CH23-(Immo_blind!$AI22-CH23*Immo_blind!$AN22),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2039},{"$f":"IFERROR(IF(CL$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nG23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nH23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nI23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nJ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nK23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nL23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nM23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nN23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nO23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nP23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nQ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nR23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nS23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nT23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nU23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nV23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nW23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nX23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nY23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nZ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAA23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAB23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAC23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAD23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAE23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAF23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAG23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAH23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAI23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAJ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAK23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAL23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAM23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAN23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAO23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAP23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAQ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAR23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAS23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAT23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAU23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAV23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAW23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAX23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAY23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nAZ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBA23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBB23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBC23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBD23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBE23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBF23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBG23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBH23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBI23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBJ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBK23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBL23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBM23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBN23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBO23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBP23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBQ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBR23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBS23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBT23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBU23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBV23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBW23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBX23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBY23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nBZ23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCA23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCB23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCC23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCD23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCE23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCF23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCG23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCH23*Immo_blind!$AN22),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nCI23*Immo_blind!$AN22),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2039},{"$f":"IFERROR(IF(FQ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(G23<>0,Immo_blind!$AI22-Immo_dev!CL23,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(H23<>0,Immo_blind!$AI22-Immo_dev!CM23,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(I23<>0,Immo_blind!$AI22-Immo_dev!CN23,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(J23<>0,Immo_blind!$AI22-Immo_dev!CO23,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(K23<>0,Immo_blind!$AI22-Immo_dev!CP23,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(L23<>0,Immo_blind!$AI22-Immo_dev!CQ23,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(M23<>0,Immo_blind!$AI22-Immo_dev!CR23,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(N23<>0,Immo_blind!$AI22-Immo_dev!CS23,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(O23<>0,Immo_blind!$AI22-Immo_dev!CT23,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(P23<>0,Immo_blind!$AI22-Immo_dev!CU23,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(Q23<>0,Immo_blind!$AI22-Immo_dev!CV23,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(R23<>0,Immo_blind!$AI22-Immo_dev!CW23,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(S23<>0,Immo_blind!$AI22-Immo_dev!CX23,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(T23<>0,Immo_blind!$AI22-Immo_dev!CY23,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(U23<>0,Immo_blind!$AI22-Immo_dev!CZ23,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(V23<>0,Immo_blind!$AI22-Immo_dev!DA23,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(W23<>0,Immo_blind!$AI22-Immo_dev!DB23,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(X23<>0,Immo_blind!$AI22-Immo_dev!DC23,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(Y23<>0,Immo_blind!$AI22-Immo_dev!DD23,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(Z23<>0,Immo_blind!$AI22-Immo_dev!DE23,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AA23<>0,Immo_blind!$AI22-Immo_dev!DF23,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AB23<>0,Immo_blind!$AI22-Immo_dev!DG23,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AC23<>0,Immo_blind!$AI22-Immo_dev!DH23,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AD23<>0,Immo_blind!$AI22-Immo_dev!DI23,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AE23<>0,Immo_blind!$AI22-Immo_dev!DJ23,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AF23<>0,Immo_blind!$AI22-Immo_dev!DK23,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AG23<>0,Immo_blind!$AI22-Immo_dev!DL23,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AH23<>0,Immo_blind!$AI22-Immo_dev!DM23,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AI23<>0,Immo_blind!$AI22-Immo_dev!DN23,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ23<>0,Immo_blind!$AI22-Immo_dev!DO23,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AK23<>0,Immo_blind!$AI22-Immo_dev!DP23,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AL23<>0,Immo_blind!$AI22-Immo_dev!DQ23,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AM23<>0,Immo_blind!$AI22-Immo_dev!DR23,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AN23<>0,Immo_blind!$AI22-Immo_dev!DS23,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AO23<>0,Immo_blind!$AI22-Immo_dev!DT23,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AP23<>0,Immo_blind!$AI22-Immo_dev!DU23,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ23<>0,Immo_blind!$AI22-Immo_dev!DV23,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AR23<>0,Immo_blind!$AI22-Immo_dev!DW23,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AS23<>0,Immo_blind!$AI22-Immo_dev!DX23,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AT23<>0,Immo_blind!$AI22-Immo_dev!DY23,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AU23<>0,Immo_blind!$AI22-Immo_dev!DZ23,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AV23<>0,Immo_blind!$AI22-Immo_dev!EA23,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AW23<>0,Immo_blind!$AI22-Immo_dev!EB23,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AX23<>0,Immo_blind!$AI22-Immo_dev!EC23,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AY23<>0,Immo_blind!$AI22-Immo_dev!ED23,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ23<>0,Immo_blind!$AI22-Immo_dev!EE23,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BA23<>0,Immo_blind!$AI22-Immo_dev!EF23,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BB23<>0,Immo_blind!$AI22-Immo_dev!EG23,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BC23<>0,Immo_blind!$AI22-Immo_dev!EH23,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BD23<>0,Immo_blind!$AI22-Immo_dev!EI23,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BE23<>0,Immo_blind!$AI22-Immo_dev!EJ23,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BF23<>0,Immo_blind!$AI22-Immo_dev!EK23,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BG23<>0,Immo_blind!$AI22-Immo_dev!EL23,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BH23<>0,Immo_blind!$AI22-Immo_dev!EM23,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BI23<>0,Immo_blind!$AI22-Immo_dev!EN23,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ23<>0,Immo_blind!$AI22-Immo_dev!EO23,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BK23<>0,Immo_blind!$AI22-Immo_dev!EP23,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BL23<>0,Immo_blind!$AI22-Immo_dev!EQ23,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BM23<>0,Immo_blind!$AI22-Immo_dev!ER23,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BN23<>0,Immo_blind!$AI22-Immo_dev!ES23,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BO23<>0,Immo_blind!$AI22-Immo_dev!ET23,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BP23<>0,Immo_blind!$AI22-Immo_dev!EU23,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ23<>0,Immo_blind!$AI22-Immo_dev!EV23,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BR23<>0,Immo_blind!$AI22-Immo_dev!EW23,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BS23<>0,Immo_blind!$AI22-Immo_dev!EX23,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BT23<>0,Immo_blind!$AI22-Immo_dev!EY23,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BU23<>0,Immo_blind!$AI22-Immo_dev!EZ23,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BV23<>0,Immo_blind!$AI22-Immo_dev!FA23,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BW23<>0,Immo_blind!$AI22-Immo_dev!FB23,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BX23<>0,Immo_blind!$AI22-Immo_dev!FC23,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BY23<>0,Immo_blind!$AI22-Immo_dev!FD23,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ23<>0,Immo_blind!$AI22-Immo_dev!FE23,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CA23<>0,Immo_blind!$AI22-Immo_dev!FF23,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CB23<>0,Immo_blind!$AI22-Immo_dev!FG23,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CC23<>0,Immo_blind!$AI22-Immo_dev!FH23,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CD23<>0,Immo_blind!$AI22-Immo_dev!FI23,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CE23<>0,Immo_blind!$AI22-Immo_dev!FJ23,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CF23<>0,Immo_blind!$AI22-Immo_dev!FK23,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CG23<>0,Immo_blind!$AI22-Immo_dev!FL23,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CH23<>0,Immo_blind!$AI22-Immo_dev!FM23,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F23,Immo_blind!$A$3:$A$93,0),0,\nIF(CI23<>0,Immo_blind!$AI22-Immo_dev!FN23,0)),0)","v":0}]
[2040,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2040},{"$f":"IFERROR(IF(G$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(F24-(Immo_blind!$AI23-F24*Immo_blind!$AN23)>0,F24-(Immo_blind!$AI23-F24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(G24-(Immo_blind!$AI23-G24*Immo_blind!$AN23)>0,G24-(Immo_blind!$AI23-G24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(H24-(Immo_blind!$AI23-H24*Immo_blind!$AN23)>0,H24-(Immo_blind!$AI23-H24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(I24-(Immo_blind!$AI23-I24*Immo_blind!$AN23)>0,I24-(Immo_blind!$AI23-I24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(J24-(Immo_blind!$AI23-J24*Immo_blind!$AN23)>0,J24-(Immo_blind!$AI23-J24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(K24-(Immo_blind!$AI23-K24*Immo_blind!$AN23)>0,K24-(Immo_blind!$AI23-K24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(L24-(Immo_blind!$AI23-L24*Immo_blind!$AN23)>0,L24-(Immo_blind!$AI23-L24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(M24-(Immo_blind!$AI23-M24*Immo_blind!$AN23)>0,M24-(Immo_blind!$AI23-M24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(N24-(Immo_blind!$AI23-N24*Immo_blind!$AN23)>0,N24-(Immo_blind!$AI23-N24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(O24-(Immo_blind!$AI23-O24*Immo_blind!$AN23)>0,O24-(Immo_blind!$AI23-O24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(P24-(Immo_blind!$AI23-P24*Immo_blind!$AN23)>0,P24-(Immo_blind!$AI23-P24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(Q24-(Immo_blind!$AI23-Q24*Immo_blind!$AN23)>0,Q24-(Immo_blind!$AI23-Q24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(R24-(Immo_blind!$AI23-R24*Immo_blind!$AN23)>0,R24-(Immo_blind!$AI23-R24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(S24-(Immo_blind!$AI23-S24*Immo_blind!$AN23)>0,S24-(Immo_blind!$AI23-S24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(T24-(Immo_blind!$AI23-T24*Immo_blind!$AN23)>0,T24-(Immo_blind!$AI23-T24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(U24-(Immo_blind!$AI23-U24*Immo_blind!$AN23)>0,U24-(Immo_blind!$AI23-U24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(V24-(Immo_blind!$AI23-V24*Immo_blind!$AN23)>0,V24-(Immo_blind!$AI23-V24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(W24-(Immo_blind!$AI23-W24*Immo_blind!$AN23)>0,W24-(Immo_blind!$AI23-W24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(X24-(Immo_blind!$AI23-X24*Immo_blind!$AN23)>0,X24-(Immo_blind!$AI23-X24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(Y24-(Immo_blind!$AI23-Y24*Immo_blind!$AN23)>0,Y24-(Immo_blind!$AI23-Y24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(Z24-(Immo_blind!$AI23-Z24*Immo_blind!$AN23)>0,Z24-(Immo_blind!$AI23-Z24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AA24-(Immo_blind!$AI23-AA24*Immo_blind!$AN23)>0,AA24-(Immo_blind!$AI23-AA24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AB24-(Immo_blind!$AI23-AB24*Immo_blind!$AN23)>0,AB24-(Immo_blind!$AI23-AB24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AC24-(Immo_blind!$AI23-AC24*Immo_blind!$AN23)>0,AC24-(Immo_blind!$AI23-AC24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AD24-(Immo_blind!$AI23-AD24*Immo_blind!$AN23)>0,AD24-(Immo_blind!$AI23-AD24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AE24-(Immo_blind!$AI23-AE24*Immo_blind!$AN23)>0,AE24-(Immo_blind!$AI23-AE24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AF24-(Immo_blind!$AI23-AF24*Immo_blind!$AN23)>0,AF24-(Immo_blind!$AI23-AF24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AG24-(Immo_blind!$AI23-AG24*Immo_blind!$AN23)>0,AG24-(Immo_blind!$AI23-AG24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AH24-(Immo_blind!$AI23-AH24*Immo_blind!$AN23)>0,AH24-(Immo_blind!$AI23-AH24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AI24-(Immo_blind!$AI23-AI24*Immo_blind!$AN23)>0,AI24-(Immo_blind!$AI23-AI24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AJ24-(Immo_blind!$AI23-AJ24*Immo_blind!$AN23)>0,AJ24-(Immo_blind!$AI23-AJ24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AK24-(Immo_blind!$AI23-AK24*Immo_blind!$AN23)>0,AK24-(Immo_blind!$AI23-AK24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AL24-(Immo_blind!$AI23-AL24*Immo_blind!$AN23)>0,AL24-(Immo_blind!$AI23-AL24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AM24-(Immo_blind!$AI23-AM24*Immo_blind!$AN23)>0,AM24-(Immo_blind!$AI23-AM24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AN24-(Immo_blind!$AI23-AN24*Immo_blind!$AN23)>0,AN24-(Immo_blind!$AI23-AN24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AO24-(Immo_blind!$AI23-AO24*Immo_blind!$AN23)>0,AO24-(Immo_blind!$AI23-AO24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AP24-(Immo_blind!$AI23-AP24*Immo_blind!$AN23)>0,AP24-(Immo_blind!$AI23-AP24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AQ24-(Immo_blind!$AI23-AQ24*Immo_blind!$AN23)>0,AQ24-(Immo_blind!$AI23-AQ24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AR24-(Immo_blind!$AI23-AR24*Immo_blind!$AN23)>0,AR24-(Immo_blind!$AI23-AR24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AS24-(Immo_blind!$AI23-AS24*Immo_blind!$AN23)>0,AS24-(Immo_blind!$AI23-AS24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AT24-(Immo_blind!$AI23-AT24*Immo_blind!$AN23)>0,AT24-(Immo_blind!$AI23-AT24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AU24-(Immo_blind!$AI23-AU24*Immo_blind!$AN23)>0,AU24-(Immo_blind!$AI23-AU24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AV24-(Immo_blind!$AI23-AV24*Immo_blind!$AN23)>0,AV24-(Immo_blind!$AI23-AV24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AW24-(Immo_blind!$AI23-AW24*Immo_blind!$AN23)>0,AW24-(Immo_blind!$AI23-AW24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AX24-(Immo_blind!$AI23-AX24*Immo_blind!$AN23)>0,AX24-(Immo_blind!$AI23-AX24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AY24-(Immo_blind!$AI23-AY24*Immo_blind!$AN23)>0,AY24-(Immo_blind!$AI23-AY24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(AZ24-(Immo_blind!$AI23-AZ24*Immo_blind!$AN23)>0,AZ24-(Immo_blind!$AI23-AZ24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BA24-(Immo_blind!$AI23-BA24*Immo_blind!$AN23)>0,BA24-(Immo_blind!$AI23-BA24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BB24-(Immo_blind!$AI23-BB24*Immo_blind!$AN23)>0,BB24-(Immo_blind!$AI23-BB24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BC24-(Immo_blind!$AI23-BC24*Immo_blind!$AN23)>0,BC24-(Immo_blind!$AI23-BC24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BD24-(Immo_blind!$AI23-BD24*Immo_blind!$AN23)>0,BD24-(Immo_blind!$AI23-BD24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BE24-(Immo_blind!$AI23-BE24*Immo_blind!$AN23)>0,BE24-(Immo_blind!$AI23-BE24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BF24-(Immo_blind!$AI23-BF24*Immo_blind!$AN23)>0,BF24-(Immo_blind!$AI23-BF24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BG24-(Immo_blind!$AI23-BG24*Immo_blind!$AN23)>0,BG24-(Immo_blind!$AI23-BG24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BH24-(Immo_blind!$AI23-BH24*Immo_blind!$AN23)>0,BH24-(Immo_blind!$AI23-BH24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BI24-(Immo_blind!$AI23-BI24*Immo_blind!$AN23)>0,BI24-(Immo_blind!$AI23-BI24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BJ24-(Immo_blind!$AI23-BJ24*Immo_blind!$AN23)>0,BJ24-(Immo_blind!$AI23-BJ24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BK24-(Immo_blind!$AI23-BK24*Immo_blind!$AN23)>0,BK24-(Immo_blind!$AI23-BK24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BL24-(Immo_blind!$AI23-BL24*Immo_blind!$AN23)>0,BL24-(Immo_blind!$AI23-BL24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BM24-(Immo_blind!$AI23-BM24*Immo_blind!$AN23)>0,BM24-(Immo_blind!$AI23-BM24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BN24-(Immo_blind!$AI23-BN24*Immo_blind!$AN23)>0,BN24-(Immo_blind!$AI23-BN24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BO24-(Immo_blind!$AI23-BO24*Immo_blind!$AN23)>0,BO24-(Immo_blind!$AI23-BO24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BP24-(Immo_blind!$AI23-BP24*Immo_blind!$AN23)>0,BP24-(Immo_blind!$AI23-BP24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BQ24-(Immo_blind!$AI23-BQ24*Immo_blind!$AN23)>0,BQ24-(Immo_blind!$AI23-BQ24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BR24-(Immo_blind!$AI23-BR24*Immo_blind!$AN23)>0,BR24-(Immo_blind!$AI23-BR24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BS24-(Immo_blind!$AI23-BS24*Immo_blind!$AN23)>0,BS24-(Immo_blind!$AI23-BS24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BT24-(Immo_blind!$AI23-BT24*Immo_blind!$AN23)>0,BT24-(Immo_blind!$AI23-BT24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BU24-(Immo_blind!$AI23-BU24*Immo_blind!$AN23)>0,BU24-(Immo_blind!$AI23-BU24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BV24-(Immo_blind!$AI23-BV24*Immo_blind!$AN23)>0,BV24-(Immo_blind!$AI23-BV24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BW24-(Immo_blind!$AI23-BW24*Immo_blind!$AN23)>0,BW24-(Immo_blind!$AI23-BW24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BX24-(Immo_blind!$AI23-BX24*Immo_blind!$AN23)>0,BX24-(Immo_blind!$AI23-BX24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BY24-(Immo_blind!$AI23-BY24*Immo_blind!$AN23)>0,BY24-(Immo_blind!$AI23-BY24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(BZ24-(Immo_blind!$AI23-BZ24*Immo_blind!$AN23)>0,BZ24-(Immo_blind!$AI23-BZ24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(CA24-(Immo_blind!$AI23-CA24*Immo_blind!$AN23)>0,CA24-(Immo_blind!$AI23-CA24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(CB24-(Immo_blind!$AI23-CB24*Immo_blind!$AN23)>0,CB24-(Immo_blind!$AI23-CB24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(CC24-(Immo_blind!$AI23-CC24*Immo_blind!$AN23)>0,CC24-(Immo_blind!$AI23-CC24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(CD24-(Immo_blind!$AI23-CD24*Immo_blind!$AN23)>0,CD24-(Immo_blind!$AI23-CD24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(CE24-(Immo_blind!$AI23-CE24*Immo_blind!$AN23)>0,CE24-(Immo_blind!$AI23-CE24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(CF24-(Immo_blind!$AI23-CF24*Immo_blind!$AN23)>0,CF24-(Immo_blind!$AI23-CF24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(CG24-(Immo_blind!$AI23-CG24*Immo_blind!$AN23)>0,CG24-(Immo_blind!$AI23-CG24*Immo_blind!$AN23),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F24,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F24,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA23,\nIF(CH24-(Immo_blind!$AI23-CH24*Immo_blind!$AN23)>0,CH24-(Immo_blind!$AI23-CH24*Immo_blind!$AN23),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2040},{"$f":"IFERROR(IF(CL$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nG24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nH24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nI24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nJ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nK24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nL24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nM24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nN24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nO24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nP24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nQ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nR24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nS24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nT24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nU24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nV24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nW24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nX24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nY24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nZ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAA24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAB24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAC24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAD24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAE24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAF24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAG24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAH24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAI24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAJ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAK24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAL24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAM24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAN24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAO24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAP24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAQ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAR24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAS24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAT24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAU24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAV24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAW24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAX24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAY24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nAZ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBA24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBB24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBC24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBD24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBE24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBF24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBG24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBH24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBI24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBJ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBK24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBL24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBM24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBN24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBO24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBP24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBQ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBR24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBS24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBT24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBU24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBV24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBW24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBX24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBY24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nBZ24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCA24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCB24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCC24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCD24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCE24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCF24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCG24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCH24*Immo_blind!$AN23),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nCI24*Immo_blind!$AN23),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2040},{"$f":"IFERROR(IF(FQ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(G24<>0,Immo_blind!$AI23-Immo_dev!CL24,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(H24<>0,Immo_blind!$AI23-Immo_dev!CM24,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(I24<>0,Immo_blind!$AI23-Immo_dev!CN24,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(J24<>0,Immo_blind!$AI23-Immo_dev!CO24,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(K24<>0,Immo_blind!$AI23-Immo_dev!CP24,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(L24<>0,Immo_blind!$AI23-Immo_dev!CQ24,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(M24<>0,Immo_blind!$AI23-Immo_dev!CR24,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(N24<>0,Immo_blind!$AI23-Immo_dev!CS24,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(O24<>0,Immo_blind!$AI23-Immo_dev!CT24,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(P24<>0,Immo_blind!$AI23-Immo_dev!CU24,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(Q24<>0,Immo_blind!$AI23-Immo_dev!CV24,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(R24<>0,Immo_blind!$AI23-Immo_dev!CW24,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(S24<>0,Immo_blind!$AI23-Immo_dev!CX24,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(T24<>0,Immo_blind!$AI23-Immo_dev!CY24,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(U24<>0,Immo_blind!$AI23-Immo_dev!CZ24,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(V24<>0,Immo_blind!$AI23-Immo_dev!DA24,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(W24<>0,Immo_blind!$AI23-Immo_dev!DB24,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(X24<>0,Immo_blind!$AI23-Immo_dev!DC24,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(Y24<>0,Immo_blind!$AI23-Immo_dev!DD24,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(Z24<>0,Immo_blind!$AI23-Immo_dev!DE24,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AA24<>0,Immo_blind!$AI23-Immo_dev!DF24,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AB24<>0,Immo_blind!$AI23-Immo_dev!DG24,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AC24<>0,Immo_blind!$AI23-Immo_dev!DH24,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AD24<>0,Immo_blind!$AI23-Immo_dev!DI24,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AE24<>0,Immo_blind!$AI23-Immo_dev!DJ24,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AF24<>0,Immo_blind!$AI23-Immo_dev!DK24,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AG24<>0,Immo_blind!$AI23-Immo_dev!DL24,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AH24<>0,Immo_blind!$AI23-Immo_dev!DM24,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AI24<>0,Immo_blind!$AI23-Immo_dev!DN24,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ24<>0,Immo_blind!$AI23-Immo_dev!DO24,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AK24<>0,Immo_blind!$AI23-Immo_dev!DP24,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AL24<>0,Immo_blind!$AI23-Immo_dev!DQ24,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AM24<>0,Immo_blind!$AI23-Immo_dev!DR24,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AN24<>0,Immo_blind!$AI23-Immo_dev!DS24,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AO24<>0,Immo_blind!$AI23-Immo_dev!DT24,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AP24<>0,Immo_blind!$AI23-Immo_dev!DU24,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ24<>0,Immo_blind!$AI23-Immo_dev!DV24,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AR24<>0,Immo_blind!$AI23-Immo_dev!DW24,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AS24<>0,Immo_blind!$AI23-Immo_dev!DX24,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AT24<>0,Immo_blind!$AI23-Immo_dev!DY24,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AU24<>0,Immo_blind!$AI23-Immo_dev!DZ24,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AV24<>0,Immo_blind!$AI23-Immo_dev!EA24,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AW24<>0,Immo_blind!$AI23-Immo_dev!EB24,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AX24<>0,Immo_blind!$AI23-Immo_dev!EC24,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AY24<>0,Immo_blind!$AI23-Immo_dev!ED24,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ24<>0,Immo_blind!$AI23-Immo_dev!EE24,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BA24<>0,Immo_blind!$AI23-Immo_dev!EF24,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BB24<>0,Immo_blind!$AI23-Immo_dev!EG24,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BC24<>0,Immo_blind!$AI23-Immo_dev!EH24,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BD24<>0,Immo_blind!$AI23-Immo_dev!EI24,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BE24<>0,Immo_blind!$AI23-Immo_dev!EJ24,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BF24<>0,Immo_blind!$AI23-Immo_dev!EK24,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BG24<>0,Immo_blind!$AI23-Immo_dev!EL24,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BH24<>0,Immo_blind!$AI23-Immo_dev!EM24,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BI24<>0,Immo_blind!$AI23-Immo_dev!EN24,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ24<>0,Immo_blind!$AI23-Immo_dev!EO24,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BK24<>0,Immo_blind!$AI23-Immo_dev!EP24,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BL24<>0,Immo_blind!$AI23-Immo_dev!EQ24,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BM24<>0,Immo_blind!$AI23-Immo_dev!ER24,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BN24<>0,Immo_blind!$AI23-Immo_dev!ES24,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BO24<>0,Immo_blind!$AI23-Immo_dev!ET24,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BP24<>0,Immo_blind!$AI23-Immo_dev!EU24,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ24<>0,Immo_blind!$AI23-Immo_dev!EV24,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BR24<>0,Immo_blind!$AI23-Immo_dev!EW24,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BS24<>0,Immo_blind!$AI23-Immo_dev!EX24,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BT24<>0,Immo_blind!$AI23-Immo_dev!EY24,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BU24<>0,Immo_blind!$AI23-Immo_dev!EZ24,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BV24<>0,Immo_blind!$AI23-Immo_dev!FA24,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BW24<>0,Immo_blind!$AI23-Immo_dev!FB24,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BX24<>0,Immo_blind!$AI23-Immo_dev!FC24,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BY24<>0,Immo_blind!$AI23-Immo_dev!FD24,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ24<>0,Immo_blind!$AI23-Immo_dev!FE24,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CA24<>0,Immo_blind!$AI23-Immo_dev!FF24,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CB24<>0,Immo_blind!$AI23-Immo_dev!FG24,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CC24<>0,Immo_blind!$AI23-Immo_dev!FH24,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CD24<>0,Immo_blind!$AI23-Immo_dev!FI24,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CE24<>0,Immo_blind!$AI23-Immo_dev!FJ24,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CF24<>0,Immo_blind!$AI23-Immo_dev!FK24,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CG24<>0,Immo_blind!$AI23-Immo_dev!FL24,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CH24<>0,Immo_blind!$AI23-Immo_dev!FM24,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F24,Immo_blind!$A$3:$A$93,0),0,\nIF(CI24<>0,Immo_blind!$AI23-Immo_dev!FN24,0)),0)","v":0}]
[2041,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2041},{"$f":"IFERROR(IF(G$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(F25-(Immo_blind!$AI24-F25*Immo_blind!$AN24)>0,F25-(Immo_blind!$AI24-F25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(G25-(Immo_blind!$AI24-G25*Immo_blind!$AN24)>0,G25-(Immo_blind!$AI24-G25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(H25-(Immo_blind!$AI24-H25*Immo_blind!$AN24)>0,H25-(Immo_blind!$AI24-H25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(I25-(Immo_blind!$AI24-I25*Immo_blind!$AN24)>0,I25-(Immo_blind!$AI24-I25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(J25-(Immo_blind!$AI24-J25*Immo_blind!$AN24)>0,J25-(Immo_blind!$AI24-J25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(K25-(Immo_blind!$AI24-K25*Immo_blind!$AN24)>0,K25-(Immo_blind!$AI24-K25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(L25-(Immo_blind!$AI24-L25*Immo_blind!$AN24)>0,L25-(Immo_blind!$AI24-L25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(M25-(Immo_blind!$AI24-M25*Immo_blind!$AN24)>0,M25-(Immo_blind!$AI24-M25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(N25-(Immo_blind!$AI24-N25*Immo_blind!$AN24)>0,N25-(Immo_blind!$AI24-N25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(O25-(Immo_blind!$AI24-O25*Immo_blind!$AN24)>0,O25-(Immo_blind!$AI24-O25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(P25-(Immo_blind!$AI24-P25*Immo_blind!$AN24)>0,P25-(Immo_blind!$AI24-P25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(Q25-(Immo_blind!$AI24-Q25*Immo_blind!$AN24)>0,Q25-(Immo_blind!$AI24-Q25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(R25-(Immo_blind!$AI24-R25*Immo_blind!$AN24)>0,R25-(Immo_blind!$AI24-R25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(S25-(Immo_blind!$AI24-S25*Immo_blind!$AN24)>0,S25-(Immo_blind!$AI24-S25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(T25-(Immo_blind!$AI24-T25*Immo_blind!$AN24)>0,T25-(Immo_blind!$AI24-T25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(U25-(Immo_blind!$AI24-U25*Immo_blind!$AN24)>0,U25-(Immo_blind!$AI24-U25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(V25-(Immo_blind!$AI24-V25*Immo_blind!$AN24)>0,V25-(Immo_blind!$AI24-V25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(W25-(Immo_blind!$AI24-W25*Immo_blind!$AN24)>0,W25-(Immo_blind!$AI24-W25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(X25-(Immo_blind!$AI24-X25*Immo_blind!$AN24)>0,X25-(Immo_blind!$AI24-X25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(Y25-(Immo_blind!$AI24-Y25*Immo_blind!$AN24)>0,Y25-(Immo_blind!$AI24-Y25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(Z25-(Immo_blind!$AI24-Z25*Immo_blind!$AN24)>0,Z25-(Immo_blind!$AI24-Z25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AA25-(Immo_blind!$AI24-AA25*Immo_blind!$AN24)>0,AA25-(Immo_blind!$AI24-AA25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AB25-(Immo_blind!$AI24-AB25*Immo_blind!$AN24)>0,AB25-(Immo_blind!$AI24-AB25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AC25-(Immo_blind!$AI24-AC25*Immo_blind!$AN24)>0,AC25-(Immo_blind!$AI24-AC25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AD25-(Immo_blind!$AI24-AD25*Immo_blind!$AN24)>0,AD25-(Immo_blind!$AI24-AD25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AE25-(Immo_blind!$AI24-AE25*Immo_blind!$AN24)>0,AE25-(Immo_blind!$AI24-AE25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AF25-(Immo_blind!$AI24-AF25*Immo_blind!$AN24)>0,AF25-(Immo_blind!$AI24-AF25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AG25-(Immo_blind!$AI24-AG25*Immo_blind!$AN24)>0,AG25-(Immo_blind!$AI24-AG25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AH25-(Immo_blind!$AI24-AH25*Immo_blind!$AN24)>0,AH25-(Immo_blind!$AI24-AH25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AI25-(Immo_blind!$AI24-AI25*Immo_blind!$AN24)>0,AI25-(Immo_blind!$AI24-AI25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AJ25-(Immo_blind!$AI24-AJ25*Immo_blind!$AN24)>0,AJ25-(Immo_blind!$AI24-AJ25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AK25-(Immo_blind!$AI24-AK25*Immo_blind!$AN24)>0,AK25-(Immo_blind!$AI24-AK25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AL25-(Immo_blind!$AI24-AL25*Immo_blind!$AN24)>0,AL25-(Immo_blind!$AI24-AL25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AM25-(Immo_blind!$AI24-AM25*Immo_blind!$AN24)>0,AM25-(Immo_blind!$AI24-AM25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AN25-(Immo_blind!$AI24-AN25*Immo_blind!$AN24)>0,AN25-(Immo_blind!$AI24-AN25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AO25-(Immo_blind!$AI24-AO25*Immo_blind!$AN24)>0,AO25-(Immo_blind!$AI24-AO25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AP25-(Immo_blind!$AI24-AP25*Immo_blind!$AN24)>0,AP25-(Immo_blind!$AI24-AP25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AQ25-(Immo_blind!$AI24-AQ25*Immo_blind!$AN24)>0,AQ25-(Immo_blind!$AI24-AQ25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AR25-(Immo_blind!$AI24-AR25*Immo_blind!$AN24)>0,AR25-(Immo_blind!$AI24-AR25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AS25-(Immo_blind!$AI24-AS25*Immo_blind!$AN24)>0,AS25-(Immo_blind!$AI24-AS25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AT25-(Immo_blind!$AI24-AT25*Immo_blind!$AN24)>0,AT25-(Immo_blind!$AI24-AT25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AU25-(Immo_blind!$AI24-AU25*Immo_blind!$AN24)>0,AU25-(Immo_blind!$AI24-AU25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AV25-(Immo_blind!$AI24-AV25*Immo_blind!$AN24)>0,AV25-(Immo_blind!$AI24-AV25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AW25-(Immo_blind!$AI24-AW25*Immo_blind!$AN24)>0,AW25-(Immo_blind!$AI24-AW25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AX25-(Immo_blind!$AI24-AX25*Immo_blind!$AN24)>0,AX25-(Immo_blind!$AI24-AX25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AY25-(Immo_blind!$AI24-AY25*Immo_blind!$AN24)>0,AY25-(Immo_blind!$AI24-AY25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(AZ25-(Immo_blind!$AI24-AZ25*Immo_blind!$AN24)>0,AZ25-(Immo_blind!$AI24-AZ25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BA25-(Immo_blind!$AI24-BA25*Immo_blind!$AN24)>0,BA25-(Immo_blind!$AI24-BA25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BB25-(Immo_blind!$AI24-BB25*Immo_blind!$AN24)>0,BB25-(Immo_blind!$AI24-BB25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BC25-(Immo_blind!$AI24-BC25*Immo_blind!$AN24)>0,BC25-(Immo_blind!$AI24-BC25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BD25-(Immo_blind!$AI24-BD25*Immo_blind!$AN24)>0,BD25-(Immo_blind!$AI24-BD25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BE25-(Immo_blind!$AI24-BE25*Immo_blind!$AN24)>0,BE25-(Immo_blind!$AI24-BE25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BF25-(Immo_blind!$AI24-BF25*Immo_blind!$AN24)>0,BF25-(Immo_blind!$AI24-BF25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BG25-(Immo_blind!$AI24-BG25*Immo_blind!$AN24)>0,BG25-(Immo_blind!$AI24-BG25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BH25-(Immo_blind!$AI24-BH25*Immo_blind!$AN24)>0,BH25-(Immo_blind!$AI24-BH25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BI25-(Immo_blind!$AI24-BI25*Immo_blind!$AN24)>0,BI25-(Immo_blind!$AI24-BI25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BJ25-(Immo_blind!$AI24-BJ25*Immo_blind!$AN24)>0,BJ25-(Immo_blind!$AI24-BJ25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BK25-(Immo_blind!$AI24-BK25*Immo_blind!$AN24)>0,BK25-(Immo_blind!$AI24-BK25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BL25-(Immo_blind!$AI24-BL25*Immo_blind!$AN24)>0,BL25-(Immo_blind!$AI24-BL25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BM25-(Immo_blind!$AI24-BM25*Immo_blind!$AN24)>0,BM25-(Immo_blind!$AI24-BM25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BN25-(Immo_blind!$AI24-BN25*Immo_blind!$AN24)>0,BN25-(Immo_blind!$AI24-BN25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BO25-(Immo_blind!$AI24-BO25*Immo_blind!$AN24)>0,BO25-(Immo_blind!$AI24-BO25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BP25-(Immo_blind!$AI24-BP25*Immo_blind!$AN24)>0,BP25-(Immo_blind!$AI24-BP25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BQ25-(Immo_blind!$AI24-BQ25*Immo_blind!$AN24)>0,BQ25-(Immo_blind!$AI24-BQ25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BR25-(Immo_blind!$AI24-BR25*Immo_blind!$AN24)>0,BR25-(Immo_blind!$AI24-BR25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BS25-(Immo_blind!$AI24-BS25*Immo_blind!$AN24)>0,BS25-(Immo_blind!$AI24-BS25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BT25-(Immo_blind!$AI24-BT25*Immo_blind!$AN24)>0,BT25-(Immo_blind!$AI24-BT25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BU25-(Immo_blind!$AI24-BU25*Immo_blind!$AN24)>0,BU25-(Immo_blind!$AI24-BU25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BV25-(Immo_blind!$AI24-BV25*Immo_blind!$AN24)>0,BV25-(Immo_blind!$AI24-BV25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BW25-(Immo_blind!$AI24-BW25*Immo_blind!$AN24)>0,BW25-(Immo_blind!$AI24-BW25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BX25-(Immo_blind!$AI24-BX25*Immo_blind!$AN24)>0,BX25-(Immo_blind!$AI24-BX25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BY25-(Immo_blind!$AI24-BY25*Immo_blind!$AN24)>0,BY25-(Immo_blind!$AI24-BY25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(BZ25-(Immo_blind!$AI24-BZ25*Immo_blind!$AN24)>0,BZ25-(Immo_blind!$AI24-BZ25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(CA25-(Immo_blind!$AI24-CA25*Immo_blind!$AN24)>0,CA25-(Immo_blind!$AI24-CA25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(CB25-(Immo_blind!$AI24-CB25*Immo_blind!$AN24)>0,CB25-(Immo_blind!$AI24-CB25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(CC25-(Immo_blind!$AI24-CC25*Immo_blind!$AN24)>0,CC25-(Immo_blind!$AI24-CC25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(CD25-(Immo_blind!$AI24-CD25*Immo_blind!$AN24)>0,CD25-(Immo_blind!$AI24-CD25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(CE25-(Immo_blind!$AI24-CE25*Immo_blind!$AN24)>0,CE25-(Immo_blind!$AI24-CE25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(CF25-(Immo_blind!$AI24-CF25*Immo_blind!$AN24)>0,CF25-(Immo_blind!$AI24-CF25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(CG25-(Immo_blind!$AI24-CG25*Immo_blind!$AN24)>0,CG25-(Immo_blind!$AI24-CG25*Immo_blind!$AN24),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F25,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F25,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA24,\nIF(CH25-(Immo_blind!$AI24-CH25*Immo_blind!$AN24)>0,CH25-(Immo_blind!$AI24-CH25*Immo_blind!$AN24),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2041},{"$f":"IFERROR(IF(CL$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nG25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nH25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nI25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nJ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nK25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nL25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nM25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nN25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nO25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nP25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nQ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nR25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nS25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nT25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nU25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nV25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nW25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nX25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nY25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nZ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAA25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAB25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAC25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAD25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAE25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAF25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAG25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAH25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAI25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAJ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAK25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAL25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAM25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAN25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAO25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAP25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAQ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAR25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAS25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAT25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAU25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAV25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAW25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAX25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAY25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nAZ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBA25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBB25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBC25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBD25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBE25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBF25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBG25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBH25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBI25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBJ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBK25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBL25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBM25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBN25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBO25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBP25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBQ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBR25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBS25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBT25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBU25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBV25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBW25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBX25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBY25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nBZ25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCA25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCB25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCC25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCD25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCE25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCF25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCG25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCH25*Immo_blind!$AN24),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nCI25*Immo_blind!$AN24),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2041},{"$f":"IFERROR(IF(FQ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(G25<>0,Immo_blind!$AI24-Immo_dev!CL25,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(H25<>0,Immo_blind!$AI24-Immo_dev!CM25,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(I25<>0,Immo_blind!$AI24-Immo_dev!CN25,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(J25<>0,Immo_blind!$AI24-Immo_dev!CO25,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(K25<>0,Immo_blind!$AI24-Immo_dev!CP25,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(L25<>0,Immo_blind!$AI24-Immo_dev!CQ25,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(M25<>0,Immo_blind!$AI24-Immo_dev!CR25,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(N25<>0,Immo_blind!$AI24-Immo_dev!CS25,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(O25<>0,Immo_blind!$AI24-Immo_dev!CT25,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(P25<>0,Immo_blind!$AI24-Immo_dev!CU25,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(Q25<>0,Immo_blind!$AI24-Immo_dev!CV25,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(R25<>0,Immo_blind!$AI24-Immo_dev!CW25,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(S25<>0,Immo_blind!$AI24-Immo_dev!CX25,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(T25<>0,Immo_blind!$AI24-Immo_dev!CY25,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(U25<>0,Immo_blind!$AI24-Immo_dev!CZ25,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(V25<>0,Immo_blind!$AI24-Immo_dev!DA25,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(W25<>0,Immo_blind!$AI24-Immo_dev!DB25,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(X25<>0,Immo_blind!$AI24-Immo_dev!DC25,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(Y25<>0,Immo_blind!$AI24-Immo_dev!DD25,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(Z25<>0,Immo_blind!$AI24-Immo_dev!DE25,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AA25<>0,Immo_blind!$AI24-Immo_dev!DF25,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AB25<>0,Immo_blind!$AI24-Immo_dev!DG25,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AC25<>0,Immo_blind!$AI24-Immo_dev!DH25,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AD25<>0,Immo_blind!$AI24-Immo_dev!DI25,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AE25<>0,Immo_blind!$AI24-Immo_dev!DJ25,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AF25<>0,Immo_blind!$AI24-Immo_dev!DK25,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AG25<>0,Immo_blind!$AI24-Immo_dev!DL25,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AH25<>0,Immo_blind!$AI24-Immo_dev!DM25,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AI25<>0,Immo_blind!$AI24-Immo_dev!DN25,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ25<>0,Immo_blind!$AI24-Immo_dev!DO25,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AK25<>0,Immo_blind!$AI24-Immo_dev!DP25,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AL25<>0,Immo_blind!$AI24-Immo_dev!DQ25,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AM25<>0,Immo_blind!$AI24-Immo_dev!DR25,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AN25<>0,Immo_blind!$AI24-Immo_dev!DS25,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AO25<>0,Immo_blind!$AI24-Immo_dev!DT25,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AP25<>0,Immo_blind!$AI24-Immo_dev!DU25,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ25<>0,Immo_blind!$AI24-Immo_dev!DV25,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AR25<>0,Immo_blind!$AI24-Immo_dev!DW25,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AS25<>0,Immo_blind!$AI24-Immo_dev!DX25,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AT25<>0,Immo_blind!$AI24-Immo_dev!DY25,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AU25<>0,Immo_blind!$AI24-Immo_dev!DZ25,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AV25<>0,Immo_blind!$AI24-Immo_dev!EA25,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AW25<>0,Immo_blind!$AI24-Immo_dev!EB25,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AX25<>0,Immo_blind!$AI24-Immo_dev!EC25,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AY25<>0,Immo_blind!$AI24-Immo_dev!ED25,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ25<>0,Immo_blind!$AI24-Immo_dev!EE25,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BA25<>0,Immo_blind!$AI24-Immo_dev!EF25,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BB25<>0,Immo_blind!$AI24-Immo_dev!EG25,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BC25<>0,Immo_blind!$AI24-Immo_dev!EH25,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BD25<>0,Immo_blind!$AI24-Immo_dev!EI25,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BE25<>0,Immo_blind!$AI24-Immo_dev!EJ25,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BF25<>0,Immo_blind!$AI24-Immo_dev!EK25,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BG25<>0,Immo_blind!$AI24-Immo_dev!EL25,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BH25<>0,Immo_blind!$AI24-Immo_dev!EM25,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BI25<>0,Immo_blind!$AI24-Immo_dev!EN25,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ25<>0,Immo_blind!$AI24-Immo_dev!EO25,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BK25<>0,Immo_blind!$AI24-Immo_dev!EP25,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BL25<>0,Immo_blind!$AI24-Immo_dev!EQ25,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BM25<>0,Immo_blind!$AI24-Immo_dev!ER25,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BN25<>0,Immo_blind!$AI24-Immo_dev!ES25,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BO25<>0,Immo_blind!$AI24-Immo_dev!ET25,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BP25<>0,Immo_blind!$AI24-Immo_dev!EU25,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ25<>0,Immo_blind!$AI24-Immo_dev!EV25,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BR25<>0,Immo_blind!$AI24-Immo_dev!EW25,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BS25<>0,Immo_blind!$AI24-Immo_dev!EX25,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BT25<>0,Immo_blind!$AI24-Immo_dev!EY25,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BU25<>0,Immo_blind!$AI24-Immo_dev!EZ25,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BV25<>0,Immo_blind!$AI24-Immo_dev!FA25,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BW25<>0,Immo_blind!$AI24-Immo_dev!FB25,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BX25<>0,Immo_blind!$AI24-Immo_dev!FC25,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BY25<>0,Immo_blind!$AI24-Immo_dev!FD25,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ25<>0,Immo_blind!$AI24-Immo_dev!FE25,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CA25<>0,Immo_blind!$AI24-Immo_dev!FF25,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CB25<>0,Immo_blind!$AI24-Immo_dev!FG25,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CC25<>0,Immo_blind!$AI24-Immo_dev!FH25,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CD25<>0,Immo_blind!$AI24-Immo_dev!FI25,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CE25<>0,Immo_blind!$AI24-Immo_dev!FJ25,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CF25<>0,Immo_blind!$AI24-Immo_dev!FK25,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CG25<>0,Immo_blind!$AI24-Immo_dev!FL25,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CH25<>0,Immo_blind!$AI24-Immo_dev!FM25,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F25,Immo_blind!$A$3:$A$93,0),0,\nIF(CI25<>0,Immo_blind!$AI24-Immo_dev!FN25,0)),0)","v":0}]
[2042,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2042},{"$f":"IFERROR(IF(G$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(F26-(Immo_blind!$AI25-F26*Immo_blind!$AN25)>0,F26-(Immo_blind!$AI25-F26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(G26-(Immo_blind!$AI25-G26*Immo_blind!$AN25)>0,G26-(Immo_blind!$AI25-G26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(H26-(Immo_blind!$AI25-H26*Immo_blind!$AN25)>0,H26-(Immo_blind!$AI25-H26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(I26-(Immo_blind!$AI25-I26*Immo_blind!$AN25)>0,I26-(Immo_blind!$AI25-I26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(J26-(Immo_blind!$AI25-J26*Immo_blind!$AN25)>0,J26-(Immo_blind!$AI25-J26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(K26-(Immo_blind!$AI25-K26*Immo_blind!$AN25)>0,K26-(Immo_blind!$AI25-K26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(L26-(Immo_blind!$AI25-L26*Immo_blind!$AN25)>0,L26-(Immo_blind!$AI25-L26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(M26-(Immo_blind!$AI25-M26*Immo_blind!$AN25)>0,M26-(Immo_blind!$AI25-M26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(N26-(Immo_blind!$AI25-N26*Immo_blind!$AN25)>0,N26-(Immo_blind!$AI25-N26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(O26-(Immo_blind!$AI25-O26*Immo_blind!$AN25)>0,O26-(Immo_blind!$AI25-O26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(P26-(Immo_blind!$AI25-P26*Immo_blind!$AN25)>0,P26-(Immo_blind!$AI25-P26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(Q26-(Immo_blind!$AI25-Q26*Immo_blind!$AN25)>0,Q26-(Immo_blind!$AI25-Q26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(R26-(Immo_blind!$AI25-R26*Immo_blind!$AN25)>0,R26-(Immo_blind!$AI25-R26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(S26-(Immo_blind!$AI25-S26*Immo_blind!$AN25)>0,S26-(Immo_blind!$AI25-S26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(T26-(Immo_blind!$AI25-T26*Immo_blind!$AN25)>0,T26-(Immo_blind!$AI25-T26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(U26-(Immo_blind!$AI25-U26*Immo_blind!$AN25)>0,U26-(Immo_blind!$AI25-U26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(V26-(Immo_blind!$AI25-V26*Immo_blind!$AN25)>0,V26-(Immo_blind!$AI25-V26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(W26-(Immo_blind!$AI25-W26*Immo_blind!$AN25)>0,W26-(Immo_blind!$AI25-W26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(X26-(Immo_blind!$AI25-X26*Immo_blind!$AN25)>0,X26-(Immo_blind!$AI25-X26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(Y26-(Immo_blind!$AI25-Y26*Immo_blind!$AN25)>0,Y26-(Immo_blind!$AI25-Y26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(Z26-(Immo_blind!$AI25-Z26*Immo_blind!$AN25)>0,Z26-(Immo_blind!$AI25-Z26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AA26-(Immo_blind!$AI25-AA26*Immo_blind!$AN25)>0,AA26-(Immo_blind!$AI25-AA26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AB26-(Immo_blind!$AI25-AB26*Immo_blind!$AN25)>0,AB26-(Immo_blind!$AI25-AB26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AC26-(Immo_blind!$AI25-AC26*Immo_blind!$AN25)>0,AC26-(Immo_blind!$AI25-AC26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AD26-(Immo_blind!$AI25-AD26*Immo_blind!$AN25)>0,AD26-(Immo_blind!$AI25-AD26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AE26-(Immo_blind!$AI25-AE26*Immo_blind!$AN25)>0,AE26-(Immo_blind!$AI25-AE26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AF26-(Immo_blind!$AI25-AF26*Immo_blind!$AN25)>0,AF26-(Immo_blind!$AI25-AF26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AG26-(Immo_blind!$AI25-AG26*Immo_blind!$AN25)>0,AG26-(Immo_blind!$AI25-AG26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AH26-(Immo_blind!$AI25-AH26*Immo_blind!$AN25)>0,AH26-(Immo_blind!$AI25-AH26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AI26-(Immo_blind!$AI25-AI26*Immo_blind!$AN25)>0,AI26-(Immo_blind!$AI25-AI26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AJ26-(Immo_blind!$AI25-AJ26*Immo_blind!$AN25)>0,AJ26-(Immo_blind!$AI25-AJ26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AK26-(Immo_blind!$AI25-AK26*Immo_blind!$AN25)>0,AK26-(Immo_blind!$AI25-AK26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AL26-(Immo_blind!$AI25-AL26*Immo_blind!$AN25)>0,AL26-(Immo_blind!$AI25-AL26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AM26-(Immo_blind!$AI25-AM26*Immo_blind!$AN25)>0,AM26-(Immo_blind!$AI25-AM26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AN26-(Immo_blind!$AI25-AN26*Immo_blind!$AN25)>0,AN26-(Immo_blind!$AI25-AN26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AO26-(Immo_blind!$AI25-AO26*Immo_blind!$AN25)>0,AO26-(Immo_blind!$AI25-AO26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AP26-(Immo_blind!$AI25-AP26*Immo_blind!$AN25)>0,AP26-(Immo_blind!$AI25-AP26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AQ26-(Immo_blind!$AI25-AQ26*Immo_blind!$AN25)>0,AQ26-(Immo_blind!$AI25-AQ26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AR26-(Immo_blind!$AI25-AR26*Immo_blind!$AN25)>0,AR26-(Immo_blind!$AI25-AR26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AS26-(Immo_blind!$AI25-AS26*Immo_blind!$AN25)>0,AS26-(Immo_blind!$AI25-AS26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AT26-(Immo_blind!$AI25-AT26*Immo_blind!$AN25)>0,AT26-(Immo_blind!$AI25-AT26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AU26-(Immo_blind!$AI25-AU26*Immo_blind!$AN25)>0,AU26-(Immo_blind!$AI25-AU26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AV26-(Immo_blind!$AI25-AV26*Immo_blind!$AN25)>0,AV26-(Immo_blind!$AI25-AV26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AW26-(Immo_blind!$AI25-AW26*Immo_blind!$AN25)>0,AW26-(Immo_blind!$AI25-AW26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AX26-(Immo_blind!$AI25-AX26*Immo_blind!$AN25)>0,AX26-(Immo_blind!$AI25-AX26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AY26-(Immo_blind!$AI25-AY26*Immo_blind!$AN25)>0,AY26-(Immo_blind!$AI25-AY26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(AZ26-(Immo_blind!$AI25-AZ26*Immo_blind!$AN25)>0,AZ26-(Immo_blind!$AI25-AZ26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BA26-(Immo_blind!$AI25-BA26*Immo_blind!$AN25)>0,BA26-(Immo_blind!$AI25-BA26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BB26-(Immo_blind!$AI25-BB26*Immo_blind!$AN25)>0,BB26-(Immo_blind!$AI25-BB26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BC26-(Immo_blind!$AI25-BC26*Immo_blind!$AN25)>0,BC26-(Immo_blind!$AI25-BC26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BD26-(Immo_blind!$AI25-BD26*Immo_blind!$AN25)>0,BD26-(Immo_blind!$AI25-BD26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BE26-(Immo_blind!$AI25-BE26*Immo_blind!$AN25)>0,BE26-(Immo_blind!$AI25-BE26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BF26-(Immo_blind!$AI25-BF26*Immo_blind!$AN25)>0,BF26-(Immo_blind!$AI25-BF26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BG26-(Immo_blind!$AI25-BG26*Immo_blind!$AN25)>0,BG26-(Immo_blind!$AI25-BG26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BH26-(Immo_blind!$AI25-BH26*Immo_blind!$AN25)>0,BH26-(Immo_blind!$AI25-BH26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BI26-(Immo_blind!$AI25-BI26*Immo_blind!$AN25)>0,BI26-(Immo_blind!$AI25-BI26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BJ26-(Immo_blind!$AI25-BJ26*Immo_blind!$AN25)>0,BJ26-(Immo_blind!$AI25-BJ26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BK26-(Immo_blind!$AI25-BK26*Immo_blind!$AN25)>0,BK26-(Immo_blind!$AI25-BK26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BL26-(Immo_blind!$AI25-BL26*Immo_blind!$AN25)>0,BL26-(Immo_blind!$AI25-BL26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BM26-(Immo_blind!$AI25-BM26*Immo_blind!$AN25)>0,BM26-(Immo_blind!$AI25-BM26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BN26-(Immo_blind!$AI25-BN26*Immo_blind!$AN25)>0,BN26-(Immo_blind!$AI25-BN26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BO26-(Immo_blind!$AI25-BO26*Immo_blind!$AN25)>0,BO26-(Immo_blind!$AI25-BO26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BP26-(Immo_blind!$AI25-BP26*Immo_blind!$AN25)>0,BP26-(Immo_blind!$AI25-BP26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BQ26-(Immo_blind!$AI25-BQ26*Immo_blind!$AN25)>0,BQ26-(Immo_blind!$AI25-BQ26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BR26-(Immo_blind!$AI25-BR26*Immo_blind!$AN25)>0,BR26-(Immo_blind!$AI25-BR26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BS26-(Immo_blind!$AI25-BS26*Immo_blind!$AN25)>0,BS26-(Immo_blind!$AI25-BS26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BT26-(Immo_blind!$AI25-BT26*Immo_blind!$AN25)>0,BT26-(Immo_blind!$AI25-BT26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BU26-(Immo_blind!$AI25-BU26*Immo_blind!$AN25)>0,BU26-(Immo_blind!$AI25-BU26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BV26-(Immo_blind!$AI25-BV26*Immo_blind!$AN25)>0,BV26-(Immo_blind!$AI25-BV26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BW26-(Immo_blind!$AI25-BW26*Immo_blind!$AN25)>0,BW26-(Immo_blind!$AI25-BW26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BX26-(Immo_blind!$AI25-BX26*Immo_blind!$AN25)>0,BX26-(Immo_blind!$AI25-BX26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BY26-(Immo_blind!$AI25-BY26*Immo_blind!$AN25)>0,BY26-(Immo_blind!$AI25-BY26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(BZ26-(Immo_blind!$AI25-BZ26*Immo_blind!$AN25)>0,BZ26-(Immo_blind!$AI25-BZ26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(CA26-(Immo_blind!$AI25-CA26*Immo_blind!$AN25)>0,CA26-(Immo_blind!$AI25-CA26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(CB26-(Immo_blind!$AI25-CB26*Immo_blind!$AN25)>0,CB26-(Immo_blind!$AI25-CB26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(CC26-(Immo_blind!$AI25-CC26*Immo_blind!$AN25)>0,CC26-(Immo_blind!$AI25-CC26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(CD26-(Immo_blind!$AI25-CD26*Immo_blind!$AN25)>0,CD26-(Immo_blind!$AI25-CD26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(CE26-(Immo_blind!$AI25-CE26*Immo_blind!$AN25)>0,CE26-(Immo_blind!$AI25-CE26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(CF26-(Immo_blind!$AI25-CF26*Immo_blind!$AN25)>0,CF26-(Immo_blind!$AI25-CF26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(CG26-(Immo_blind!$AI25-CG26*Immo_blind!$AN25)>0,CG26-(Immo_blind!$AI25-CG26*Immo_blind!$AN25),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F26,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F26,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA25,\nIF(CH26-(Immo_blind!$AI25-CH26*Immo_blind!$AN25)>0,CH26-(Immo_blind!$AI25-CH26*Immo_blind!$AN25),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2042},{"$f":"IFERROR(IF(CL$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nG26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nH26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nI26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nJ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nK26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nL26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nM26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nN26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nO26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nP26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nQ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nR26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nS26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nT26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nU26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nV26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nW26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nX26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nY26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nZ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAA26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAB26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAC26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAD26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAE26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAF26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAG26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAH26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAI26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAJ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAK26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAL26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAM26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAN26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAO26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAP26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAQ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAR26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAS26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAT26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAU26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAV26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAW26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAX26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAY26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nAZ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBA26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBB26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBC26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBD26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBE26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBF26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBG26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBH26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBI26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBJ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBK26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBL26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBM26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBN26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBO26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBP26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBQ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBR26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBS26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBT26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBU26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBV26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBW26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBX26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBY26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nBZ26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCA26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCB26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCC26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCD26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCE26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCF26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCG26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCH26*Immo_blind!$AN25),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nCI26*Immo_blind!$AN25),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2042},{"$f":"IFERROR(IF(FQ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(G26<>0,Immo_blind!$AI25-Immo_dev!CL26,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(H26<>0,Immo_blind!$AI25-Immo_dev!CM26,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(I26<>0,Immo_blind!$AI25-Immo_dev!CN26,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(J26<>0,Immo_blind!$AI25-Immo_dev!CO26,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(K26<>0,Immo_blind!$AI25-Immo_dev!CP26,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(L26<>0,Immo_blind!$AI25-Immo_dev!CQ26,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(M26<>0,Immo_blind!$AI25-Immo_dev!CR26,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(N26<>0,Immo_blind!$AI25-Immo_dev!CS26,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(O26<>0,Immo_blind!$AI25-Immo_dev!CT26,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(P26<>0,Immo_blind!$AI25-Immo_dev!CU26,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(Q26<>0,Immo_blind!$AI25-Immo_dev!CV26,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(R26<>0,Immo_blind!$AI25-Immo_dev!CW26,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(S26<>0,Immo_blind!$AI25-Immo_dev!CX26,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(T26<>0,Immo_blind!$AI25-Immo_dev!CY26,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(U26<>0,Immo_blind!$AI25-Immo_dev!CZ26,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(V26<>0,Immo_blind!$AI25-Immo_dev!DA26,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(W26<>0,Immo_blind!$AI25-Immo_dev!DB26,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(X26<>0,Immo_blind!$AI25-Immo_dev!DC26,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(Y26<>0,Immo_blind!$AI25-Immo_dev!DD26,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(Z26<>0,Immo_blind!$AI25-Immo_dev!DE26,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AA26<>0,Immo_blind!$AI25-Immo_dev!DF26,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AB26<>0,Immo_blind!$AI25-Immo_dev!DG26,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AC26<>0,Immo_blind!$AI25-Immo_dev!DH26,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AD26<>0,Immo_blind!$AI25-Immo_dev!DI26,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AE26<>0,Immo_blind!$AI25-Immo_dev!DJ26,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AF26<>0,Immo_blind!$AI25-Immo_dev!DK26,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AG26<>0,Immo_blind!$AI25-Immo_dev!DL26,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AH26<>0,Immo_blind!$AI25-Immo_dev!DM26,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AI26<>0,Immo_blind!$AI25-Immo_dev!DN26,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ26<>0,Immo_blind!$AI25-Immo_dev!DO26,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AK26<>0,Immo_blind!$AI25-Immo_dev!DP26,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AL26<>0,Immo_blind!$AI25-Immo_dev!DQ26,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AM26<>0,Immo_blind!$AI25-Immo_dev!DR26,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AN26<>0,Immo_blind!$AI25-Immo_dev!DS26,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AO26<>0,Immo_blind!$AI25-Immo_dev!DT26,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AP26<>0,Immo_blind!$AI25-Immo_dev!DU26,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ26<>0,Immo_blind!$AI25-Immo_dev!DV26,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AR26<>0,Immo_blind!$AI25-Immo_dev!DW26,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AS26<>0,Immo_blind!$AI25-Immo_dev!DX26,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AT26<>0,Immo_blind!$AI25-Immo_dev!DY26,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AU26<>0,Immo_blind!$AI25-Immo_dev!DZ26,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AV26<>0,Immo_blind!$AI25-Immo_dev!EA26,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AW26<>0,Immo_blind!$AI25-Immo_dev!EB26,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AX26<>0,Immo_blind!$AI25-Immo_dev!EC26,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AY26<>0,Immo_blind!$AI25-Immo_dev!ED26,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ26<>0,Immo_blind!$AI25-Immo_dev!EE26,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BA26<>0,Immo_blind!$AI25-Immo_dev!EF26,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BB26<>0,Immo_blind!$AI25-Immo_dev!EG26,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BC26<>0,Immo_blind!$AI25-Immo_dev!EH26,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BD26<>0,Immo_blind!$AI25-Immo_dev!EI26,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BE26<>0,Immo_blind!$AI25-Immo_dev!EJ26,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BF26<>0,Immo_blind!$AI25-Immo_dev!EK26,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BG26<>0,Immo_blind!$AI25-Immo_dev!EL26,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BH26<>0,Immo_blind!$AI25-Immo_dev!EM26,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BI26<>0,Immo_blind!$AI25-Immo_dev!EN26,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ26<>0,Immo_blind!$AI25-Immo_dev!EO26,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BK26<>0,Immo_blind!$AI25-Immo_dev!EP26,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BL26<>0,Immo_blind!$AI25-Immo_dev!EQ26,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BM26<>0,Immo_blind!$AI25-Immo_dev!ER26,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BN26<>0,Immo_blind!$AI25-Immo_dev!ES26,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BO26<>0,Immo_blind!$AI25-Immo_dev!ET26,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BP26<>0,Immo_blind!$AI25-Immo_dev!EU26,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ26<>0,Immo_blind!$AI25-Immo_dev!EV26,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BR26<>0,Immo_blind!$AI25-Immo_dev!EW26,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BS26<>0,Immo_blind!$AI25-Immo_dev!EX26,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BT26<>0,Immo_blind!$AI25-Immo_dev!EY26,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BU26<>0,Immo_blind!$AI25-Immo_dev!EZ26,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BV26<>0,Immo_blind!$AI25-Immo_dev!FA26,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BW26<>0,Immo_blind!$AI25-Immo_dev!FB26,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BX26<>0,Immo_blind!$AI25-Immo_dev!FC26,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BY26<>0,Immo_blind!$AI25-Immo_dev!FD26,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ26<>0,Immo_blind!$AI25-Immo_dev!FE26,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CA26<>0,Immo_blind!$AI25-Immo_dev!FF26,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CB26<>0,Immo_blind!$AI25-Immo_dev!FG26,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CC26<>0,Immo_blind!$AI25-Immo_dev!FH26,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CD26<>0,Immo_blind!$AI25-Immo_dev!FI26,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CE26<>0,Immo_blind!$AI25-Immo_dev!FJ26,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CF26<>0,Immo_blind!$AI25-Immo_dev!FK26,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CG26<>0,Immo_blind!$AI25-Immo_dev!FL26,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CH26<>0,Immo_blind!$AI25-Immo_dev!FM26,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F26,Immo_blind!$A$3:$A$93,0),0,\nIF(CI26<>0,Immo_blind!$AI25-Immo_dev!FN26,0)),0)","v":0}]
[2043,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2043},{"$f":"IFERROR(IF(G$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(F27-(Immo_blind!$AI26-F27*Immo_blind!$AN26)>0,F27-(Immo_blind!$AI26-F27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(G27-(Immo_blind!$AI26-G27*Immo_blind!$AN26)>0,G27-(Immo_blind!$AI26-G27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(H27-(Immo_blind!$AI26-H27*Immo_blind!$AN26)>0,H27-(Immo_blind!$AI26-H27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(I27-(Immo_blind!$AI26-I27*Immo_blind!$AN26)>0,I27-(Immo_blind!$AI26-I27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(J27-(Immo_blind!$AI26-J27*Immo_blind!$AN26)>0,J27-(Immo_blind!$AI26-J27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(K27-(Immo_blind!$AI26-K27*Immo_blind!$AN26)>0,K27-(Immo_blind!$AI26-K27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(L27-(Immo_blind!$AI26-L27*Immo_blind!$AN26)>0,L27-(Immo_blind!$AI26-L27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(M27-(Immo_blind!$AI26-M27*Immo_blind!$AN26)>0,M27-(Immo_blind!$AI26-M27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(N27-(Immo_blind!$AI26-N27*Immo_blind!$AN26)>0,N27-(Immo_blind!$AI26-N27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(O27-(Immo_blind!$AI26-O27*Immo_blind!$AN26)>0,O27-(Immo_blind!$AI26-O27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(P27-(Immo_blind!$AI26-P27*Immo_blind!$AN26)>0,P27-(Immo_blind!$AI26-P27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(Q27-(Immo_blind!$AI26-Q27*Immo_blind!$AN26)>0,Q27-(Immo_blind!$AI26-Q27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(R27-(Immo_blind!$AI26-R27*Immo_blind!$AN26)>0,R27-(Immo_blind!$AI26-R27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(S27-(Immo_blind!$AI26-S27*Immo_blind!$AN26)>0,S27-(Immo_blind!$AI26-S27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(T27-(Immo_blind!$AI26-T27*Immo_blind!$AN26)>0,T27-(Immo_blind!$AI26-T27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(U27-(Immo_blind!$AI26-U27*Immo_blind!$AN26)>0,U27-(Immo_blind!$AI26-U27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(V27-(Immo_blind!$AI26-V27*Immo_blind!$AN26)>0,V27-(Immo_blind!$AI26-V27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(W27-(Immo_blind!$AI26-W27*Immo_blind!$AN26)>0,W27-(Immo_blind!$AI26-W27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(X27-(Immo_blind!$AI26-X27*Immo_blind!$AN26)>0,X27-(Immo_blind!$AI26-X27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(Y27-(Immo_blind!$AI26-Y27*Immo_blind!$AN26)>0,Y27-(Immo_blind!$AI26-Y27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(Z27-(Immo_blind!$AI26-Z27*Immo_blind!$AN26)>0,Z27-(Immo_blind!$AI26-Z27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AA27-(Immo_blind!$AI26-AA27*Immo_blind!$AN26)>0,AA27-(Immo_blind!$AI26-AA27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AB27-(Immo_blind!$AI26-AB27*Immo_blind!$AN26)>0,AB27-(Immo_blind!$AI26-AB27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AC27-(Immo_blind!$AI26-AC27*Immo_blind!$AN26)>0,AC27-(Immo_blind!$AI26-AC27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AD27-(Immo_blind!$AI26-AD27*Immo_blind!$AN26)>0,AD27-(Immo_blind!$AI26-AD27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AE27-(Immo_blind!$AI26-AE27*Immo_blind!$AN26)>0,AE27-(Immo_blind!$AI26-AE27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AF27-(Immo_blind!$AI26-AF27*Immo_blind!$AN26)>0,AF27-(Immo_blind!$AI26-AF27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AG27-(Immo_blind!$AI26-AG27*Immo_blind!$AN26)>0,AG27-(Immo_blind!$AI26-AG27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AH27-(Immo_blind!$AI26-AH27*Immo_blind!$AN26)>0,AH27-(Immo_blind!$AI26-AH27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AI27-(Immo_blind!$AI26-AI27*Immo_blind!$AN26)>0,AI27-(Immo_blind!$AI26-AI27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AJ27-(Immo_blind!$AI26-AJ27*Immo_blind!$AN26)>0,AJ27-(Immo_blind!$AI26-AJ27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AK27-(Immo_blind!$AI26-AK27*Immo_blind!$AN26)>0,AK27-(Immo_blind!$AI26-AK27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AL27-(Immo_blind!$AI26-AL27*Immo_blind!$AN26)>0,AL27-(Immo_blind!$AI26-AL27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AM27-(Immo_blind!$AI26-AM27*Immo_blind!$AN26)>0,AM27-(Immo_blind!$AI26-AM27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AN27-(Immo_blind!$AI26-AN27*Immo_blind!$AN26)>0,AN27-(Immo_blind!$AI26-AN27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AO27-(Immo_blind!$AI26-AO27*Immo_blind!$AN26)>0,AO27-(Immo_blind!$AI26-AO27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AP27-(Immo_blind!$AI26-AP27*Immo_blind!$AN26)>0,AP27-(Immo_blind!$AI26-AP27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AQ27-(Immo_blind!$AI26-AQ27*Immo_blind!$AN26)>0,AQ27-(Immo_blind!$AI26-AQ27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AR27-(Immo_blind!$AI26-AR27*Immo_blind!$AN26)>0,AR27-(Immo_blind!$AI26-AR27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AS27-(Immo_blind!$AI26-AS27*Immo_blind!$AN26)>0,AS27-(Immo_blind!$AI26-AS27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AT27-(Immo_blind!$AI26-AT27*Immo_blind!$AN26)>0,AT27-(Immo_blind!$AI26-AT27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AU27-(Immo_blind!$AI26-AU27*Immo_blind!$AN26)>0,AU27-(Immo_blind!$AI26-AU27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AV27-(Immo_blind!$AI26-AV27*Immo_blind!$AN26)>0,AV27-(Immo_blind!$AI26-AV27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AW27-(Immo_blind!$AI26-AW27*Immo_blind!$AN26)>0,AW27-(Immo_blind!$AI26-AW27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AX27-(Immo_blind!$AI26-AX27*Immo_blind!$AN26)>0,AX27-(Immo_blind!$AI26-AX27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AY27-(Immo_blind!$AI26-AY27*Immo_blind!$AN26)>0,AY27-(Immo_blind!$AI26-AY27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(AZ27-(Immo_blind!$AI26-AZ27*Immo_blind!$AN26)>0,AZ27-(Immo_blind!$AI26-AZ27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BA27-(Immo_blind!$AI26-BA27*Immo_blind!$AN26)>0,BA27-(Immo_blind!$AI26-BA27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BB27-(Immo_blind!$AI26-BB27*Immo_blind!$AN26)>0,BB27-(Immo_blind!$AI26-BB27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BC27-(Immo_blind!$AI26-BC27*Immo_blind!$AN26)>0,BC27-(Immo_blind!$AI26-BC27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BD27-(Immo_blind!$AI26-BD27*Immo_blind!$AN26)>0,BD27-(Immo_blind!$AI26-BD27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BE27-(Immo_blind!$AI26-BE27*Immo_blind!$AN26)>0,BE27-(Immo_blind!$AI26-BE27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BF27-(Immo_blind!$AI26-BF27*Immo_blind!$AN26)>0,BF27-(Immo_blind!$AI26-BF27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BG27-(Immo_blind!$AI26-BG27*Immo_blind!$AN26)>0,BG27-(Immo_blind!$AI26-BG27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BH27-(Immo_blind!$AI26-BH27*Immo_blind!$AN26)>0,BH27-(Immo_blind!$AI26-BH27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BI27-(Immo_blind!$AI26-BI27*Immo_blind!$AN26)>0,BI27-(Immo_blind!$AI26-BI27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BJ27-(Immo_blind!$AI26-BJ27*Immo_blind!$AN26)>0,BJ27-(Immo_blind!$AI26-BJ27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BK27-(Immo_blind!$AI26-BK27*Immo_blind!$AN26)>0,BK27-(Immo_blind!$AI26-BK27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BL27-(Immo_blind!$AI26-BL27*Immo_blind!$AN26)>0,BL27-(Immo_blind!$AI26-BL27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BM27-(Immo_blind!$AI26-BM27*Immo_blind!$AN26)>0,BM27-(Immo_blind!$AI26-BM27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BN27-(Immo_blind!$AI26-BN27*Immo_blind!$AN26)>0,BN27-(Immo_blind!$AI26-BN27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BO27-(Immo_blind!$AI26-BO27*Immo_blind!$AN26)>0,BO27-(Immo_blind!$AI26-BO27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BP27-(Immo_blind!$AI26-BP27*Immo_blind!$AN26)>0,BP27-(Immo_blind!$AI26-BP27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BQ27-(Immo_blind!$AI26-BQ27*Immo_blind!$AN26)>0,BQ27-(Immo_blind!$AI26-BQ27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BR27-(Immo_blind!$AI26-BR27*Immo_blind!$AN26)>0,BR27-(Immo_blind!$AI26-BR27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BS27-(Immo_blind!$AI26-BS27*Immo_blind!$AN26)>0,BS27-(Immo_blind!$AI26-BS27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BT27-(Immo_blind!$AI26-BT27*Immo_blind!$AN26)>0,BT27-(Immo_blind!$AI26-BT27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BU27-(Immo_blind!$AI26-BU27*Immo_blind!$AN26)>0,BU27-(Immo_blind!$AI26-BU27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BV27-(Immo_blind!$AI26-BV27*Immo_blind!$AN26)>0,BV27-(Immo_blind!$AI26-BV27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BW27-(Immo_blind!$AI26-BW27*Immo_blind!$AN26)>0,BW27-(Immo_blind!$AI26-BW27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BX27-(Immo_blind!$AI26-BX27*Immo_blind!$AN26)>0,BX27-(Immo_blind!$AI26-BX27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BY27-(Immo_blind!$AI26-BY27*Immo_blind!$AN26)>0,BY27-(Immo_blind!$AI26-BY27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(BZ27-(Immo_blind!$AI26-BZ27*Immo_blind!$AN26)>0,BZ27-(Immo_blind!$AI26-BZ27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(CA27-(Immo_blind!$AI26-CA27*Immo_blind!$AN26)>0,CA27-(Immo_blind!$AI26-CA27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(CB27-(Immo_blind!$AI26-CB27*Immo_blind!$AN26)>0,CB27-(Immo_blind!$AI26-CB27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(CC27-(Immo_blind!$AI26-CC27*Immo_blind!$AN26)>0,CC27-(Immo_blind!$AI26-CC27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(CD27-(Immo_blind!$AI26-CD27*Immo_blind!$AN26)>0,CD27-(Immo_blind!$AI26-CD27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(CE27-(Immo_blind!$AI26-CE27*Immo_blind!$AN26)>0,CE27-(Immo_blind!$AI26-CE27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(CF27-(Immo_blind!$AI26-CF27*Immo_blind!$AN26)>0,CF27-(Immo_blind!$AI26-CF27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(CG27-(Immo_blind!$AI26-CG27*Immo_blind!$AN26)>0,CG27-(Immo_blind!$AI26-CG27*Immo_blind!$AN26),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F27,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F27,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA26,\nIF(CH27-(Immo_blind!$AI26-CH27*Immo_blind!$AN26)>0,CH27-(Immo_blind!$AI26-CH27*Immo_blind!$AN26),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2043},{"$f":"IFERROR(IF(CL$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nG27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nH27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nI27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nJ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nK27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nL27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nM27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nN27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nO27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nP27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nQ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nR27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nS27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nT27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nU27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nV27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nW27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nX27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nY27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nZ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAA27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAB27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAC27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAD27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAE27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAF27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAG27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAH27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAI27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAJ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAK27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAL27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAM27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAN27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAO27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAP27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAQ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAR27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAS27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAT27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAU27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAV27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAW27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAX27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAY27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nAZ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBA27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBB27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBC27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBD27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBE27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBF27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBG27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBH27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBI27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBJ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBK27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBL27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBM27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBN27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBO27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBP27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBQ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBR27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBS27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBT27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBU27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBV27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBW27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBX27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBY27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nBZ27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCA27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCB27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCC27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCD27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCE27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCF27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCG27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCH27*Immo_blind!$AN26),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nCI27*Immo_blind!$AN26),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2043},{"$f":"IFERROR(IF(FQ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(G27<>0,Immo_blind!$AI26-Immo_dev!CL27,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(H27<>0,Immo_blind!$AI26-Immo_dev!CM27,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(I27<>0,Immo_blind!$AI26-Immo_dev!CN27,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(J27<>0,Immo_blind!$AI26-Immo_dev!CO27,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(K27<>0,Immo_blind!$AI26-Immo_dev!CP27,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(L27<>0,Immo_blind!$AI26-Immo_dev!CQ27,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(M27<>0,Immo_blind!$AI26-Immo_dev!CR27,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(N27<>0,Immo_blind!$AI26-Immo_dev!CS27,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(O27<>0,Immo_blind!$AI26-Immo_dev!CT27,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(P27<>0,Immo_blind!$AI26-Immo_dev!CU27,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(Q27<>0,Immo_blind!$AI26-Immo_dev!CV27,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(R27<>0,Immo_blind!$AI26-Immo_dev!CW27,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(S27<>0,Immo_blind!$AI26-Immo_dev!CX27,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(T27<>0,Immo_blind!$AI26-Immo_dev!CY27,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(U27<>0,Immo_blind!$AI26-Immo_dev!CZ27,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(V27<>0,Immo_blind!$AI26-Immo_dev!DA27,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(W27<>0,Immo_blind!$AI26-Immo_dev!DB27,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(X27<>0,Immo_blind!$AI26-Immo_dev!DC27,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(Y27<>0,Immo_blind!$AI26-Immo_dev!DD27,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(Z27<>0,Immo_blind!$AI26-Immo_dev!DE27,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AA27<>0,Immo_blind!$AI26-Immo_dev!DF27,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AB27<>0,Immo_blind!$AI26-Immo_dev!DG27,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AC27<>0,Immo_blind!$AI26-Immo_dev!DH27,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AD27<>0,Immo_blind!$AI26-Immo_dev!DI27,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AE27<>0,Immo_blind!$AI26-Immo_dev!DJ27,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AF27<>0,Immo_blind!$AI26-Immo_dev!DK27,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AG27<>0,Immo_blind!$AI26-Immo_dev!DL27,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AH27<>0,Immo_blind!$AI26-Immo_dev!DM27,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AI27<>0,Immo_blind!$AI26-Immo_dev!DN27,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ27<>0,Immo_blind!$AI26-Immo_dev!DO27,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AK27<>0,Immo_blind!$AI26-Immo_dev!DP27,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AL27<>0,Immo_blind!$AI26-Immo_dev!DQ27,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AM27<>0,Immo_blind!$AI26-Immo_dev!DR27,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AN27<>0,Immo_blind!$AI26-Immo_dev!DS27,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AO27<>0,Immo_blind!$AI26-Immo_dev!DT27,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AP27<>0,Immo_blind!$AI26-Immo_dev!DU27,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ27<>0,Immo_blind!$AI26-Immo_dev!DV27,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AR27<>0,Immo_blind!$AI26-Immo_dev!DW27,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AS27<>0,Immo_blind!$AI26-Immo_dev!DX27,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AT27<>0,Immo_blind!$AI26-Immo_dev!DY27,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AU27<>0,Immo_blind!$AI26-Immo_dev!DZ27,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AV27<>0,Immo_blind!$AI26-Immo_dev!EA27,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AW27<>0,Immo_blind!$AI26-Immo_dev!EB27,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AX27<>0,Immo_blind!$AI26-Immo_dev!EC27,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AY27<>0,Immo_blind!$AI26-Immo_dev!ED27,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ27<>0,Immo_blind!$AI26-Immo_dev!EE27,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BA27<>0,Immo_blind!$AI26-Immo_dev!EF27,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BB27<>0,Immo_blind!$AI26-Immo_dev!EG27,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BC27<>0,Immo_blind!$AI26-Immo_dev!EH27,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BD27<>0,Immo_blind!$AI26-Immo_dev!EI27,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BE27<>0,Immo_blind!$AI26-Immo_dev!EJ27,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BF27<>0,Immo_blind!$AI26-Immo_dev!EK27,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BG27<>0,Immo_blind!$AI26-Immo_dev!EL27,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BH27<>0,Immo_blind!$AI26-Immo_dev!EM27,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BI27<>0,Immo_blind!$AI26-Immo_dev!EN27,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ27<>0,Immo_blind!$AI26-Immo_dev!EO27,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BK27<>0,Immo_blind!$AI26-Immo_dev!EP27,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BL27<>0,Immo_blind!$AI26-Immo_dev!EQ27,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BM27<>0,Immo_blind!$AI26-Immo_dev!ER27,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BN27<>0,Immo_blind!$AI26-Immo_dev!ES27,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BO27<>0,Immo_blind!$AI26-Immo_dev!ET27,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BP27<>0,Immo_blind!$AI26-Immo_dev!EU27,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ27<>0,Immo_blind!$AI26-Immo_dev!EV27,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BR27<>0,Immo_blind!$AI26-Immo_dev!EW27,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BS27<>0,Immo_blind!$AI26-Immo_dev!EX27,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BT27<>0,Immo_blind!$AI26-Immo_dev!EY27,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BU27<>0,Immo_blind!$AI26-Immo_dev!EZ27,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BV27<>0,Immo_blind!$AI26-Immo_dev!FA27,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BW27<>0,Immo_blind!$AI26-Immo_dev!FB27,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BX27<>0,Immo_blind!$AI26-Immo_dev!FC27,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BY27<>0,Immo_blind!$AI26-Immo_dev!FD27,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ27<>0,Immo_blind!$AI26-Immo_dev!FE27,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CA27<>0,Immo_blind!$AI26-Immo_dev!FF27,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CB27<>0,Immo_blind!$AI26-Immo_dev!FG27,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CC27<>0,Immo_blind!$AI26-Immo_dev!FH27,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CD27<>0,Immo_blind!$AI26-Immo_dev!FI27,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CE27<>0,Immo_blind!$AI26-Immo_dev!FJ27,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CF27<>0,Immo_blind!$AI26-Immo_dev!FK27,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CG27<>0,Immo_blind!$AI26-Immo_dev!FL27,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CH27<>0,Immo_blind!$AI26-Immo_dev!FM27,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F27,Immo_blind!$A$3:$A$93,0),0,\nIF(CI27<>0,Immo_blind!$AI26-Immo_dev!FN27,0)),0)","v":0}]
[2044,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2044},{"$f":"IFERROR(IF(G$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(F28-(Immo_blind!$AI27-F28*Immo_blind!$AN27)>0,F28-(Immo_blind!$AI27-F28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(G28-(Immo_blind!$AI27-G28*Immo_blind!$AN27)>0,G28-(Immo_blind!$AI27-G28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(H28-(Immo_blind!$AI27-H28*Immo_blind!$AN27)>0,H28-(Immo_blind!$AI27-H28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(I28-(Immo_blind!$AI27-I28*Immo_blind!$AN27)>0,I28-(Immo_blind!$AI27-I28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(J28-(Immo_blind!$AI27-J28*Immo_blind!$AN27)>0,J28-(Immo_blind!$AI27-J28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(K28-(Immo_blind!$AI27-K28*Immo_blind!$AN27)>0,K28-(Immo_blind!$AI27-K28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(L28-(Immo_blind!$AI27-L28*Immo_blind!$AN27)>0,L28-(Immo_blind!$AI27-L28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(M28-(Immo_blind!$AI27-M28*Immo_blind!$AN27)>0,M28-(Immo_blind!$AI27-M28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(N28-(Immo_blind!$AI27-N28*Immo_blind!$AN27)>0,N28-(Immo_blind!$AI27-N28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(O28-(Immo_blind!$AI27-O28*Immo_blind!$AN27)>0,O28-(Immo_blind!$AI27-O28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(P28-(Immo_blind!$AI27-P28*Immo_blind!$AN27)>0,P28-(Immo_blind!$AI27-P28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(Q28-(Immo_blind!$AI27-Q28*Immo_blind!$AN27)>0,Q28-(Immo_blind!$AI27-Q28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(R28-(Immo_blind!$AI27-R28*Immo_blind!$AN27)>0,R28-(Immo_blind!$AI27-R28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(S28-(Immo_blind!$AI27-S28*Immo_blind!$AN27)>0,S28-(Immo_blind!$AI27-S28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(T28-(Immo_blind!$AI27-T28*Immo_blind!$AN27)>0,T28-(Immo_blind!$AI27-T28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(U28-(Immo_blind!$AI27-U28*Immo_blind!$AN27)>0,U28-(Immo_blind!$AI27-U28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(V28-(Immo_blind!$AI27-V28*Immo_blind!$AN27)>0,V28-(Immo_blind!$AI27-V28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(W28-(Immo_blind!$AI27-W28*Immo_blind!$AN27)>0,W28-(Immo_blind!$AI27-W28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(X28-(Immo_blind!$AI27-X28*Immo_blind!$AN27)>0,X28-(Immo_blind!$AI27-X28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(Y28-(Immo_blind!$AI27-Y28*Immo_blind!$AN27)>0,Y28-(Immo_blind!$AI27-Y28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(Z28-(Immo_blind!$AI27-Z28*Immo_blind!$AN27)>0,Z28-(Immo_blind!$AI27-Z28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AA28-(Immo_blind!$AI27-AA28*Immo_blind!$AN27)>0,AA28-(Immo_blind!$AI27-AA28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AB28-(Immo_blind!$AI27-AB28*Immo_blind!$AN27)>0,AB28-(Immo_blind!$AI27-AB28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AC28-(Immo_blind!$AI27-AC28*Immo_blind!$AN27)>0,AC28-(Immo_blind!$AI27-AC28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AD28-(Immo_blind!$AI27-AD28*Immo_blind!$AN27)>0,AD28-(Immo_blind!$AI27-AD28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AE28-(Immo_blind!$AI27-AE28*Immo_blind!$AN27)>0,AE28-(Immo_blind!$AI27-AE28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AF28-(Immo_blind!$AI27-AF28*Immo_blind!$AN27)>0,AF28-(Immo_blind!$AI27-AF28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AG28-(Immo_blind!$AI27-AG28*Immo_blind!$AN27)>0,AG28-(Immo_blind!$AI27-AG28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AH28-(Immo_blind!$AI27-AH28*Immo_blind!$AN27)>0,AH28-(Immo_blind!$AI27-AH28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AI28-(Immo_blind!$AI27-AI28*Immo_blind!$AN27)>0,AI28-(Immo_blind!$AI27-AI28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AJ28-(Immo_blind!$AI27-AJ28*Immo_blind!$AN27)>0,AJ28-(Immo_blind!$AI27-AJ28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AK28-(Immo_blind!$AI27-AK28*Immo_blind!$AN27)>0,AK28-(Immo_blind!$AI27-AK28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AL28-(Immo_blind!$AI27-AL28*Immo_blind!$AN27)>0,AL28-(Immo_blind!$AI27-AL28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AM28-(Immo_blind!$AI27-AM28*Immo_blind!$AN27)>0,AM28-(Immo_blind!$AI27-AM28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AN28-(Immo_blind!$AI27-AN28*Immo_blind!$AN27)>0,AN28-(Immo_blind!$AI27-AN28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AO28-(Immo_blind!$AI27-AO28*Immo_blind!$AN27)>0,AO28-(Immo_blind!$AI27-AO28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AP28-(Immo_blind!$AI27-AP28*Immo_blind!$AN27)>0,AP28-(Immo_blind!$AI27-AP28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AQ28-(Immo_blind!$AI27-AQ28*Immo_blind!$AN27)>0,AQ28-(Immo_blind!$AI27-AQ28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AR28-(Immo_blind!$AI27-AR28*Immo_blind!$AN27)>0,AR28-(Immo_blind!$AI27-AR28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AS28-(Immo_blind!$AI27-AS28*Immo_blind!$AN27)>0,AS28-(Immo_blind!$AI27-AS28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AT28-(Immo_blind!$AI27-AT28*Immo_blind!$AN27)>0,AT28-(Immo_blind!$AI27-AT28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AU28-(Immo_blind!$AI27-AU28*Immo_blind!$AN27)>0,AU28-(Immo_blind!$AI27-AU28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AV28-(Immo_blind!$AI27-AV28*Immo_blind!$AN27)>0,AV28-(Immo_blind!$AI27-AV28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AW28-(Immo_blind!$AI27-AW28*Immo_blind!$AN27)>0,AW28-(Immo_blind!$AI27-AW28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AX28-(Immo_blind!$AI27-AX28*Immo_blind!$AN27)>0,AX28-(Immo_blind!$AI27-AX28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AY28-(Immo_blind!$AI27-AY28*Immo_blind!$AN27)>0,AY28-(Immo_blind!$AI27-AY28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(AZ28-(Immo_blind!$AI27-AZ28*Immo_blind!$AN27)>0,AZ28-(Immo_blind!$AI27-AZ28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BA28-(Immo_blind!$AI27-BA28*Immo_blind!$AN27)>0,BA28-(Immo_blind!$AI27-BA28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BB28-(Immo_blind!$AI27-BB28*Immo_blind!$AN27)>0,BB28-(Immo_blind!$AI27-BB28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BC28-(Immo_blind!$AI27-BC28*Immo_blind!$AN27)>0,BC28-(Immo_blind!$AI27-BC28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BD28-(Immo_blind!$AI27-BD28*Immo_blind!$AN27)>0,BD28-(Immo_blind!$AI27-BD28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BE28-(Immo_blind!$AI27-BE28*Immo_blind!$AN27)>0,BE28-(Immo_blind!$AI27-BE28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BF28-(Immo_blind!$AI27-BF28*Immo_blind!$AN27)>0,BF28-(Immo_blind!$AI27-BF28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BG28-(Immo_blind!$AI27-BG28*Immo_blind!$AN27)>0,BG28-(Immo_blind!$AI27-BG28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BH28-(Immo_blind!$AI27-BH28*Immo_blind!$AN27)>0,BH28-(Immo_blind!$AI27-BH28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BI28-(Immo_blind!$AI27-BI28*Immo_blind!$AN27)>0,BI28-(Immo_blind!$AI27-BI28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BJ28-(Immo_blind!$AI27-BJ28*Immo_blind!$AN27)>0,BJ28-(Immo_blind!$AI27-BJ28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BK28-(Immo_blind!$AI27-BK28*Immo_blind!$AN27)>0,BK28-(Immo_blind!$AI27-BK28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BL28-(Immo_blind!$AI27-BL28*Immo_blind!$AN27)>0,BL28-(Immo_blind!$AI27-BL28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BM28-(Immo_blind!$AI27-BM28*Immo_blind!$AN27)>0,BM28-(Immo_blind!$AI27-BM28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BN28-(Immo_blind!$AI27-BN28*Immo_blind!$AN27)>0,BN28-(Immo_blind!$AI27-BN28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BO28-(Immo_blind!$AI27-BO28*Immo_blind!$AN27)>0,BO28-(Immo_blind!$AI27-BO28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BP28-(Immo_blind!$AI27-BP28*Immo_blind!$AN27)>0,BP28-(Immo_blind!$AI27-BP28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BQ28-(Immo_blind!$AI27-BQ28*Immo_blind!$AN27)>0,BQ28-(Immo_blind!$AI27-BQ28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BR28-(Immo_blind!$AI27-BR28*Immo_blind!$AN27)>0,BR28-(Immo_blind!$AI27-BR28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BS28-(Immo_blind!$AI27-BS28*Immo_blind!$AN27)>0,BS28-(Immo_blind!$AI27-BS28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BT28-(Immo_blind!$AI27-BT28*Immo_blind!$AN27)>0,BT28-(Immo_blind!$AI27-BT28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BU28-(Immo_blind!$AI27-BU28*Immo_blind!$AN27)>0,BU28-(Immo_blind!$AI27-BU28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BV28-(Immo_blind!$AI27-BV28*Immo_blind!$AN27)>0,BV28-(Immo_blind!$AI27-BV28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BW28-(Immo_blind!$AI27-BW28*Immo_blind!$AN27)>0,BW28-(Immo_blind!$AI27-BW28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BX28-(Immo_blind!$AI27-BX28*Immo_blind!$AN27)>0,BX28-(Immo_blind!$AI27-BX28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BY28-(Immo_blind!$AI27-BY28*Immo_blind!$AN27)>0,BY28-(Immo_blind!$AI27-BY28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(BZ28-(Immo_blind!$AI27-BZ28*Immo_blind!$AN27)>0,BZ28-(Immo_blind!$AI27-BZ28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(CA28-(Immo_blind!$AI27-CA28*Immo_blind!$AN27)>0,CA28-(Immo_blind!$AI27-CA28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(CB28-(Immo_blind!$AI27-CB28*Immo_blind!$AN27)>0,CB28-(Immo_blind!$AI27-CB28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(CC28-(Immo_blind!$AI27-CC28*Immo_blind!$AN27)>0,CC28-(Immo_blind!$AI27-CC28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(CD28-(Immo_blind!$AI27-CD28*Immo_blind!$AN27)>0,CD28-(Immo_blind!$AI27-CD28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(CE28-(Immo_blind!$AI27-CE28*Immo_blind!$AN27)>0,CE28-(Immo_blind!$AI27-CE28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(CF28-(Immo_blind!$AI27-CF28*Immo_blind!$AN27)>0,CF28-(Immo_blind!$AI27-CF28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(CG28-(Immo_blind!$AI27-CG28*Immo_blind!$AN27)>0,CG28-(Immo_blind!$AI27-CG28*Immo_blind!$AN27),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F28,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F28,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA27,\nIF(CH28-(Immo_blind!$AI27-CH28*Immo_blind!$AN27)>0,CH28-(Immo_blind!$AI27-CH28*Immo_blind!$AN27),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2044},{"$f":"IFERROR(IF(CL$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nG28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nH28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nI28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nJ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nK28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nL28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nM28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nN28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nO28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nP28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nQ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nR28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nS28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nT28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nU28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nV28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nW28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nX28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nY28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nZ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAA28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAB28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAC28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAD28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAE28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAF28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAG28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAH28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAI28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAJ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAK28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAL28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAM28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAN28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAO28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAP28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAQ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAR28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAS28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAT28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAU28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAV28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAW28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAX28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAY28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nAZ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBA28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBB28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBC28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBD28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBE28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBF28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBG28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBH28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBI28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBJ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBK28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBL28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBM28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBN28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBO28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBP28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBQ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBR28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBS28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBT28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBU28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBV28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBW28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBX28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBY28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nBZ28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCA28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCB28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCC28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCD28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCE28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCF28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCG28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCH28*Immo_blind!$AN27),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nCI28*Immo_blind!$AN27),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2044},{"$f":"IFERROR(IF(FQ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(G28<>0,Immo_blind!$AI27-Immo_dev!CL28,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(H28<>0,Immo_blind!$AI27-Immo_dev!CM28,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(I28<>0,Immo_blind!$AI27-Immo_dev!CN28,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(J28<>0,Immo_blind!$AI27-Immo_dev!CO28,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(K28<>0,Immo_blind!$AI27-Immo_dev!CP28,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(L28<>0,Immo_blind!$AI27-Immo_dev!CQ28,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(M28<>0,Immo_blind!$AI27-Immo_dev!CR28,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(N28<>0,Immo_blind!$AI27-Immo_dev!CS28,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(O28<>0,Immo_blind!$AI27-Immo_dev!CT28,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(P28<>0,Immo_blind!$AI27-Immo_dev!CU28,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(Q28<>0,Immo_blind!$AI27-Immo_dev!CV28,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(R28<>0,Immo_blind!$AI27-Immo_dev!CW28,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(S28<>0,Immo_blind!$AI27-Immo_dev!CX28,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(T28<>0,Immo_blind!$AI27-Immo_dev!CY28,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(U28<>0,Immo_blind!$AI27-Immo_dev!CZ28,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(V28<>0,Immo_blind!$AI27-Immo_dev!DA28,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(W28<>0,Immo_blind!$AI27-Immo_dev!DB28,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(X28<>0,Immo_blind!$AI27-Immo_dev!DC28,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(Y28<>0,Immo_blind!$AI27-Immo_dev!DD28,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(Z28<>0,Immo_blind!$AI27-Immo_dev!DE28,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AA28<>0,Immo_blind!$AI27-Immo_dev!DF28,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AB28<>0,Immo_blind!$AI27-Immo_dev!DG28,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AC28<>0,Immo_blind!$AI27-Immo_dev!DH28,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AD28<>0,Immo_blind!$AI27-Immo_dev!DI28,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AE28<>0,Immo_blind!$AI27-Immo_dev!DJ28,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AF28<>0,Immo_blind!$AI27-Immo_dev!DK28,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AG28<>0,Immo_blind!$AI27-Immo_dev!DL28,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AH28<>0,Immo_blind!$AI27-Immo_dev!DM28,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AI28<>0,Immo_blind!$AI27-Immo_dev!DN28,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ28<>0,Immo_blind!$AI27-Immo_dev!DO28,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AK28<>0,Immo_blind!$AI27-Immo_dev!DP28,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AL28<>0,Immo_blind!$AI27-Immo_dev!DQ28,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AM28<>0,Immo_blind!$AI27-Immo_dev!DR28,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AN28<>0,Immo_blind!$AI27-Immo_dev!DS28,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AO28<>0,Immo_blind!$AI27-Immo_dev!DT28,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AP28<>0,Immo_blind!$AI27-Immo_dev!DU28,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ28<>0,Immo_blind!$AI27-Immo_dev!DV28,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AR28<>0,Immo_blind!$AI27-Immo_dev!DW28,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AS28<>0,Immo_blind!$AI27-Immo_dev!DX28,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AT28<>0,Immo_blind!$AI27-Immo_dev!DY28,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AU28<>0,Immo_blind!$AI27-Immo_dev!DZ28,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AV28<>0,Immo_blind!$AI27-Immo_dev!EA28,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AW28<>0,Immo_blind!$AI27-Immo_dev!EB28,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AX28<>0,Immo_blind!$AI27-Immo_dev!EC28,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AY28<>0,Immo_blind!$AI27-Immo_dev!ED28,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ28<>0,Immo_blind!$AI27-Immo_dev!EE28,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BA28<>0,Immo_blind!$AI27-Immo_dev!EF28,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BB28<>0,Immo_blind!$AI27-Immo_dev!EG28,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BC28<>0,Immo_blind!$AI27-Immo_dev!EH28,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BD28<>0,Immo_blind!$AI27-Immo_dev!EI28,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BE28<>0,Immo_blind!$AI27-Immo_dev!EJ28,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BF28<>0,Immo_blind!$AI27-Immo_dev!EK28,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BG28<>0,Immo_blind!$AI27-Immo_dev!EL28,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BH28<>0,Immo_blind!$AI27-Immo_dev!EM28,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BI28<>0,Immo_blind!$AI27-Immo_dev!EN28,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ28<>0,Immo_blind!$AI27-Immo_dev!EO28,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BK28<>0,Immo_blind!$AI27-Immo_dev!EP28,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BL28<>0,Immo_blind!$AI27-Immo_dev!EQ28,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BM28<>0,Immo_blind!$AI27-Immo_dev!ER28,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BN28<>0,Immo_blind!$AI27-Immo_dev!ES28,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BO28<>0,Immo_blind!$AI27-Immo_dev!ET28,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BP28<>0,Immo_blind!$AI27-Immo_dev!EU28,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ28<>0,Immo_blind!$AI27-Immo_dev!EV28,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BR28<>0,Immo_blind!$AI27-Immo_dev!EW28,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BS28<>0,Immo_blind!$AI27-Immo_dev!EX28,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BT28<>0,Immo_blind!$AI27-Immo_dev!EY28,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BU28<>0,Immo_blind!$AI27-Immo_dev!EZ28,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BV28<>0,Immo_blind!$AI27-Immo_dev!FA28,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BW28<>0,Immo_blind!$AI27-Immo_dev!FB28,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BX28<>0,Immo_blind!$AI27-Immo_dev!FC28,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BY28<>0,Immo_blind!$AI27-Immo_dev!FD28,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ28<>0,Immo_blind!$AI27-Immo_dev!FE28,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CA28<>0,Immo_blind!$AI27-Immo_dev!FF28,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CB28<>0,Immo_blind!$AI27-Immo_dev!FG28,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CC28<>0,Immo_blind!$AI27-Immo_dev!FH28,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CD28<>0,Immo_blind!$AI27-Immo_dev!FI28,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CE28<>0,Immo_blind!$AI27-Immo_dev!FJ28,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CF28<>0,Immo_blind!$AI27-Immo_dev!FK28,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CG28<>0,Immo_blind!$AI27-Immo_dev!FL28,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CH28<>0,Immo_blind!$AI27-Immo_dev!FM28,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F28,Immo_blind!$A$3:$A$93,0),0,\nIF(CI28<>0,Immo_blind!$AI27-Immo_dev!FN28,0)),0)","v":0}]
[2045,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2045},{"$f":"IFERROR(IF(G$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(F29-(Immo_blind!$AI28-F29*Immo_blind!$AN28)>0,F29-(Immo_blind!$AI28-F29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(G29-(Immo_blind!$AI28-G29*Immo_blind!$AN28)>0,G29-(Immo_blind!$AI28-G29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(H29-(Immo_blind!$AI28-H29*Immo_blind!$AN28)>0,H29-(Immo_blind!$AI28-H29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(I29-(Immo_blind!$AI28-I29*Immo_blind!$AN28)>0,I29-(Immo_blind!$AI28-I29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(J29-(Immo_blind!$AI28-J29*Immo_blind!$AN28)>0,J29-(Immo_blind!$AI28-J29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(K29-(Immo_blind!$AI28-K29*Immo_blind!$AN28)>0,K29-(Immo_blind!$AI28-K29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(L29-(Immo_blind!$AI28-L29*Immo_blind!$AN28)>0,L29-(Immo_blind!$AI28-L29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(M29-(Immo_blind!$AI28-M29*Immo_blind!$AN28)>0,M29-(Immo_blind!$AI28-M29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(N29-(Immo_blind!$AI28-N29*Immo_blind!$AN28)>0,N29-(Immo_blind!$AI28-N29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(O29-(Immo_blind!$AI28-O29*Immo_blind!$AN28)>0,O29-(Immo_blind!$AI28-O29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(P29-(Immo_blind!$AI28-P29*Immo_blind!$AN28)>0,P29-(Immo_blind!$AI28-P29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(Q29-(Immo_blind!$AI28-Q29*Immo_blind!$AN28)>0,Q29-(Immo_blind!$AI28-Q29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(R29-(Immo_blind!$AI28-R29*Immo_blind!$AN28)>0,R29-(Immo_blind!$AI28-R29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(S29-(Immo_blind!$AI28-S29*Immo_blind!$AN28)>0,S29-(Immo_blind!$AI28-S29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(T29-(Immo_blind!$AI28-T29*Immo_blind!$AN28)>0,T29-(Immo_blind!$AI28-T29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(U29-(Immo_blind!$AI28-U29*Immo_blind!$AN28)>0,U29-(Immo_blind!$AI28-U29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(V29-(Immo_blind!$AI28-V29*Immo_blind!$AN28)>0,V29-(Immo_blind!$AI28-V29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(W29-(Immo_blind!$AI28-W29*Immo_blind!$AN28)>0,W29-(Immo_blind!$AI28-W29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(X29-(Immo_blind!$AI28-X29*Immo_blind!$AN28)>0,X29-(Immo_blind!$AI28-X29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(Y29-(Immo_blind!$AI28-Y29*Immo_blind!$AN28)>0,Y29-(Immo_blind!$AI28-Y29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(Z29-(Immo_blind!$AI28-Z29*Immo_blind!$AN28)>0,Z29-(Immo_blind!$AI28-Z29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AA29-(Immo_blind!$AI28-AA29*Immo_blind!$AN28)>0,AA29-(Immo_blind!$AI28-AA29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AB29-(Immo_blind!$AI28-AB29*Immo_blind!$AN28)>0,AB29-(Immo_blind!$AI28-AB29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AC29-(Immo_blind!$AI28-AC29*Immo_blind!$AN28)>0,AC29-(Immo_blind!$AI28-AC29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AD29-(Immo_blind!$AI28-AD29*Immo_blind!$AN28)>0,AD29-(Immo_blind!$AI28-AD29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AE29-(Immo_blind!$AI28-AE29*Immo_blind!$AN28)>0,AE29-(Immo_blind!$AI28-AE29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AF29-(Immo_blind!$AI28-AF29*Immo_blind!$AN28)>0,AF29-(Immo_blind!$AI28-AF29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AG29-(Immo_blind!$AI28-AG29*Immo_blind!$AN28)>0,AG29-(Immo_blind!$AI28-AG29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AH29-(Immo_blind!$AI28-AH29*Immo_blind!$AN28)>0,AH29-(Immo_blind!$AI28-AH29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AI29-(Immo_blind!$AI28-AI29*Immo_blind!$AN28)>0,AI29-(Immo_blind!$AI28-AI29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AJ29-(Immo_blind!$AI28-AJ29*Immo_blind!$AN28)>0,AJ29-(Immo_blind!$AI28-AJ29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AK29-(Immo_blind!$AI28-AK29*Immo_blind!$AN28)>0,AK29-(Immo_blind!$AI28-AK29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AL29-(Immo_blind!$AI28-AL29*Immo_blind!$AN28)>0,AL29-(Immo_blind!$AI28-AL29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AM29-(Immo_blind!$AI28-AM29*Immo_blind!$AN28)>0,AM29-(Immo_blind!$AI28-AM29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AN29-(Immo_blind!$AI28-AN29*Immo_blind!$AN28)>0,AN29-(Immo_blind!$AI28-AN29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AO29-(Immo_blind!$AI28-AO29*Immo_blind!$AN28)>0,AO29-(Immo_blind!$AI28-AO29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AP29-(Immo_blind!$AI28-AP29*Immo_blind!$AN28)>0,AP29-(Immo_blind!$AI28-AP29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AQ29-(Immo_blind!$AI28-AQ29*Immo_blind!$AN28)>0,AQ29-(Immo_blind!$AI28-AQ29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AR29-(Immo_blind!$AI28-AR29*Immo_blind!$AN28)>0,AR29-(Immo_blind!$AI28-AR29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AS29-(Immo_blind!$AI28-AS29*Immo_blind!$AN28)>0,AS29-(Immo_blind!$AI28-AS29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AT29-(Immo_blind!$AI28-AT29*Immo_blind!$AN28)>0,AT29-(Immo_blind!$AI28-AT29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AU29-(Immo_blind!$AI28-AU29*Immo_blind!$AN28)>0,AU29-(Immo_blind!$AI28-AU29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AV29-(Immo_blind!$AI28-AV29*Immo_blind!$AN28)>0,AV29-(Immo_blind!$AI28-AV29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AW29-(Immo_blind!$AI28-AW29*Immo_blind!$AN28)>0,AW29-(Immo_blind!$AI28-AW29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AX29-(Immo_blind!$AI28-AX29*Immo_blind!$AN28)>0,AX29-(Immo_blind!$AI28-AX29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AY29-(Immo_blind!$AI28-AY29*Immo_blind!$AN28)>0,AY29-(Immo_blind!$AI28-AY29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(AZ29-(Immo_blind!$AI28-AZ29*Immo_blind!$AN28)>0,AZ29-(Immo_blind!$AI28-AZ29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BA29-(Immo_blind!$AI28-BA29*Immo_blind!$AN28)>0,BA29-(Immo_blind!$AI28-BA29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BB29-(Immo_blind!$AI28-BB29*Immo_blind!$AN28)>0,BB29-(Immo_blind!$AI28-BB29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BC29-(Immo_blind!$AI28-BC29*Immo_blind!$AN28)>0,BC29-(Immo_blind!$AI28-BC29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BD29-(Immo_blind!$AI28-BD29*Immo_blind!$AN28)>0,BD29-(Immo_blind!$AI28-BD29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BE29-(Immo_blind!$AI28-BE29*Immo_blind!$AN28)>0,BE29-(Immo_blind!$AI28-BE29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BF29-(Immo_blind!$AI28-BF29*Immo_blind!$AN28)>0,BF29-(Immo_blind!$AI28-BF29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BG29-(Immo_blind!$AI28-BG29*Immo_blind!$AN28)>0,BG29-(Immo_blind!$AI28-BG29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BH29-(Immo_blind!$AI28-BH29*Immo_blind!$AN28)>0,BH29-(Immo_blind!$AI28-BH29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BI29-(Immo_blind!$AI28-BI29*Immo_blind!$AN28)>0,BI29-(Immo_blind!$AI28-BI29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BJ29-(Immo_blind!$AI28-BJ29*Immo_blind!$AN28)>0,BJ29-(Immo_blind!$AI28-BJ29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BK29-(Immo_blind!$AI28-BK29*Immo_blind!$AN28)>0,BK29-(Immo_blind!$AI28-BK29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BL29-(Immo_blind!$AI28-BL29*Immo_blind!$AN28)>0,BL29-(Immo_blind!$AI28-BL29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BM29-(Immo_blind!$AI28-BM29*Immo_blind!$AN28)>0,BM29-(Immo_blind!$AI28-BM29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BN29-(Immo_blind!$AI28-BN29*Immo_blind!$AN28)>0,BN29-(Immo_blind!$AI28-BN29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BO29-(Immo_blind!$AI28-BO29*Immo_blind!$AN28)>0,BO29-(Immo_blind!$AI28-BO29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BP29-(Immo_blind!$AI28-BP29*Immo_blind!$AN28)>0,BP29-(Immo_blind!$AI28-BP29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BQ29-(Immo_blind!$AI28-BQ29*Immo_blind!$AN28)>0,BQ29-(Immo_blind!$AI28-BQ29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BR29-(Immo_blind!$AI28-BR29*Immo_blind!$AN28)>0,BR29-(Immo_blind!$AI28-BR29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BS29-(Immo_blind!$AI28-BS29*Immo_blind!$AN28)>0,BS29-(Immo_blind!$AI28-BS29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BT29-(Immo_blind!$AI28-BT29*Immo_blind!$AN28)>0,BT29-(Immo_blind!$AI28-BT29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BU29-(Immo_blind!$AI28-BU29*Immo_blind!$AN28)>0,BU29-(Immo_blind!$AI28-BU29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BV29-(Immo_blind!$AI28-BV29*Immo_blind!$AN28)>0,BV29-(Immo_blind!$AI28-BV29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BW29-(Immo_blind!$AI28-BW29*Immo_blind!$AN28)>0,BW29-(Immo_blind!$AI28-BW29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BX29-(Immo_blind!$AI28-BX29*Immo_blind!$AN28)>0,BX29-(Immo_blind!$AI28-BX29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BY29-(Immo_blind!$AI28-BY29*Immo_blind!$AN28)>0,BY29-(Immo_blind!$AI28-BY29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(BZ29-(Immo_blind!$AI28-BZ29*Immo_blind!$AN28)>0,BZ29-(Immo_blind!$AI28-BZ29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(CA29-(Immo_blind!$AI28-CA29*Immo_blind!$AN28)>0,CA29-(Immo_blind!$AI28-CA29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(CB29-(Immo_blind!$AI28-CB29*Immo_blind!$AN28)>0,CB29-(Immo_blind!$AI28-CB29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(CC29-(Immo_blind!$AI28-CC29*Immo_blind!$AN28)>0,CC29-(Immo_blind!$AI28-CC29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(CD29-(Immo_blind!$AI28-CD29*Immo_blind!$AN28)>0,CD29-(Immo_blind!$AI28-CD29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(CE29-(Immo_blind!$AI28-CE29*Immo_blind!$AN28)>0,CE29-(Immo_blind!$AI28-CE29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(CF29-(Immo_blind!$AI28-CF29*Immo_blind!$AN28)>0,CF29-(Immo_blind!$AI28-CF29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(CG29-(Immo_blind!$AI28-CG29*Immo_blind!$AN28)>0,CG29-(Immo_blind!$AI28-CG29*Immo_blind!$AN28),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F29,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F29,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA28,\nIF(CH29-(Immo_blind!$AI28-CH29*Immo_blind!$AN28)>0,CH29-(Immo_blind!$AI28-CH29*Immo_blind!$AN28),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2045},{"$f":"IFERROR(IF(CL$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nG29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nH29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nI29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nJ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nK29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nL29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nM29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nN29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nO29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nP29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nQ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nR29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nS29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nT29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nU29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nV29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nW29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nX29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nY29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nZ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAA29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAB29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAC29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAD29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAE29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAF29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAG29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAH29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAI29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAJ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAK29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAL29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAM29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAN29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAO29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAP29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAQ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAR29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAS29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAT29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAU29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAV29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAW29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAX29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAY29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nAZ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBA29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBB29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBC29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBD29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBE29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBF29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBG29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBH29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBI29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBJ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBK29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBL29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBM29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBN29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBO29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBP29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBQ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBR29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBS29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBT29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBU29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBV29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBW29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBX29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBY29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nBZ29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCA29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCB29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCC29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCD29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCE29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCF29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCG29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCH29*Immo_blind!$AN28),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nCI29*Immo_blind!$AN28),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2045},{"$f":"IFERROR(IF(FQ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(G29<>0,Immo_blind!$AI28-Immo_dev!CL29,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(H29<>0,Immo_blind!$AI28-Immo_dev!CM29,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(I29<>0,Immo_blind!$AI28-Immo_dev!CN29,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(J29<>0,Immo_blind!$AI28-Immo_dev!CO29,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(K29<>0,Immo_blind!$AI28-Immo_dev!CP29,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(L29<>0,Immo_blind!$AI28-Immo_dev!CQ29,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(M29<>0,Immo_blind!$AI28-Immo_dev!CR29,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(N29<>0,Immo_blind!$AI28-Immo_dev!CS29,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(O29<>0,Immo_blind!$AI28-Immo_dev!CT29,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(P29<>0,Immo_blind!$AI28-Immo_dev!CU29,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(Q29<>0,Immo_blind!$AI28-Immo_dev!CV29,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(R29<>0,Immo_blind!$AI28-Immo_dev!CW29,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(S29<>0,Immo_blind!$AI28-Immo_dev!CX29,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(T29<>0,Immo_blind!$AI28-Immo_dev!CY29,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(U29<>0,Immo_blind!$AI28-Immo_dev!CZ29,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(V29<>0,Immo_blind!$AI28-Immo_dev!DA29,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(W29<>0,Immo_blind!$AI28-Immo_dev!DB29,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(X29<>0,Immo_blind!$AI28-Immo_dev!DC29,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(Y29<>0,Immo_blind!$AI28-Immo_dev!DD29,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(Z29<>0,Immo_blind!$AI28-Immo_dev!DE29,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AA29<>0,Immo_blind!$AI28-Immo_dev!DF29,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AB29<>0,Immo_blind!$AI28-Immo_dev!DG29,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AC29<>0,Immo_blind!$AI28-Immo_dev!DH29,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AD29<>0,Immo_blind!$AI28-Immo_dev!DI29,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AE29<>0,Immo_blind!$AI28-Immo_dev!DJ29,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AF29<>0,Immo_blind!$AI28-Immo_dev!DK29,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AG29<>0,Immo_blind!$AI28-Immo_dev!DL29,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AH29<>0,Immo_blind!$AI28-Immo_dev!DM29,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AI29<>0,Immo_blind!$AI28-Immo_dev!DN29,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ29<>0,Immo_blind!$AI28-Immo_dev!DO29,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AK29<>0,Immo_blind!$AI28-Immo_dev!DP29,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AL29<>0,Immo_blind!$AI28-Immo_dev!DQ29,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AM29<>0,Immo_blind!$AI28-Immo_dev!DR29,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AN29<>0,Immo_blind!$AI28-Immo_dev!DS29,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AO29<>0,Immo_blind!$AI28-Immo_dev!DT29,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AP29<>0,Immo_blind!$AI28-Immo_dev!DU29,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ29<>0,Immo_blind!$AI28-Immo_dev!DV29,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AR29<>0,Immo_blind!$AI28-Immo_dev!DW29,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AS29<>0,Immo_blind!$AI28-Immo_dev!DX29,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AT29<>0,Immo_blind!$AI28-Immo_dev!DY29,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AU29<>0,Immo_blind!$AI28-Immo_dev!DZ29,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AV29<>0,Immo_blind!$AI28-Immo_dev!EA29,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AW29<>0,Immo_blind!$AI28-Immo_dev!EB29,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AX29<>0,Immo_blind!$AI28-Immo_dev!EC29,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AY29<>0,Immo_blind!$AI28-Immo_dev!ED29,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ29<>0,Immo_blind!$AI28-Immo_dev!EE29,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BA29<>0,Immo_blind!$AI28-Immo_dev!EF29,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BB29<>0,Immo_blind!$AI28-Immo_dev!EG29,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BC29<>0,Immo_blind!$AI28-Immo_dev!EH29,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BD29<>0,Immo_blind!$AI28-Immo_dev!EI29,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BE29<>0,Immo_blind!$AI28-Immo_dev!EJ29,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BF29<>0,Immo_blind!$AI28-Immo_dev!EK29,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BG29<>0,Immo_blind!$AI28-Immo_dev!EL29,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BH29<>0,Immo_blind!$AI28-Immo_dev!EM29,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BI29<>0,Immo_blind!$AI28-Immo_dev!EN29,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ29<>0,Immo_blind!$AI28-Immo_dev!EO29,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BK29<>0,Immo_blind!$AI28-Immo_dev!EP29,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BL29<>0,Immo_blind!$AI28-Immo_dev!EQ29,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BM29<>0,Immo_blind!$AI28-Immo_dev!ER29,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BN29<>0,Immo_blind!$AI28-Immo_dev!ES29,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BO29<>0,Immo_blind!$AI28-Immo_dev!ET29,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BP29<>0,Immo_blind!$AI28-Immo_dev!EU29,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ29<>0,Immo_blind!$AI28-Immo_dev!EV29,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BR29<>0,Immo_blind!$AI28-Immo_dev!EW29,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BS29<>0,Immo_blind!$AI28-Immo_dev!EX29,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BT29<>0,Immo_blind!$AI28-Immo_dev!EY29,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BU29<>0,Immo_blind!$AI28-Immo_dev!EZ29,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BV29<>0,Immo_blind!$AI28-Immo_dev!FA29,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BW29<>0,Immo_blind!$AI28-Immo_dev!FB29,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BX29<>0,Immo_blind!$AI28-Immo_dev!FC29,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BY29<>0,Immo_blind!$AI28-Immo_dev!FD29,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ29<>0,Immo_blind!$AI28-Immo_dev!FE29,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CA29<>0,Immo_blind!$AI28-Immo_dev!FF29,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CB29<>0,Immo_blind!$AI28-Immo_dev!FG29,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CC29<>0,Immo_blind!$AI28-Immo_dev!FH29,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CD29<>0,Immo_blind!$AI28-Immo_dev!FI29,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CE29<>0,Immo_blind!$AI28-Immo_dev!FJ29,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CF29<>0,Immo_blind!$AI28-Immo_dev!FK29,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CG29<>0,Immo_blind!$AI28-Immo_dev!FL29,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CH29<>0,Immo_blind!$AI28-Immo_dev!FM29,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F29,Immo_blind!$A$3:$A$93,0),0,\nIF(CI29<>0,Immo_blind!$AI28-Immo_dev!FN29,0)),0)","v":0}]
[2046,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2046},{"$f":"IFERROR(IF(G$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(F30-(Immo_blind!$AI29-F30*Immo_blind!$AN29)>0,F30-(Immo_blind!$AI29-F30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(G30-(Immo_blind!$AI29-G30*Immo_blind!$AN29)>0,G30-(Immo_blind!$AI29-G30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(H30-(Immo_blind!$AI29-H30*Immo_blind!$AN29)>0,H30-(Immo_blind!$AI29-H30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(I30-(Immo_blind!$AI29-I30*Immo_blind!$AN29)>0,I30-(Immo_blind!$AI29-I30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(J30-(Immo_blind!$AI29-J30*Immo_blind!$AN29)>0,J30-(Immo_blind!$AI29-J30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(K30-(Immo_blind!$AI29-K30*Immo_blind!$AN29)>0,K30-(Immo_blind!$AI29-K30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(L30-(Immo_blind!$AI29-L30*Immo_blind!$AN29)>0,L30-(Immo_blind!$AI29-L30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(M30-(Immo_blind!$AI29-M30*Immo_blind!$AN29)>0,M30-(Immo_blind!$AI29-M30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(N30-(Immo_blind!$AI29-N30*Immo_blind!$AN29)>0,N30-(Immo_blind!$AI29-N30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(O30-(Immo_blind!$AI29-O30*Immo_blind!$AN29)>0,O30-(Immo_blind!$AI29-O30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(P30-(Immo_blind!$AI29-P30*Immo_blind!$AN29)>0,P30-(Immo_blind!$AI29-P30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(Q30-(Immo_blind!$AI29-Q30*Immo_blind!$AN29)>0,Q30-(Immo_blind!$AI29-Q30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(R30-(Immo_blind!$AI29-R30*Immo_blind!$AN29)>0,R30-(Immo_blind!$AI29-R30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(S30-(Immo_blind!$AI29-S30*Immo_blind!$AN29)>0,S30-(Immo_blind!$AI29-S30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(T30-(Immo_blind!$AI29-T30*Immo_blind!$AN29)>0,T30-(Immo_blind!$AI29-T30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(U30-(Immo_blind!$AI29-U30*Immo_blind!$AN29)>0,U30-(Immo_blind!$AI29-U30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(V30-(Immo_blind!$AI29-V30*Immo_blind!$AN29)>0,V30-(Immo_blind!$AI29-V30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(W30-(Immo_blind!$AI29-W30*Immo_blind!$AN29)>0,W30-(Immo_blind!$AI29-W30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(X30-(Immo_blind!$AI29-X30*Immo_blind!$AN29)>0,X30-(Immo_blind!$AI29-X30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(Y30-(Immo_blind!$AI29-Y30*Immo_blind!$AN29)>0,Y30-(Immo_blind!$AI29-Y30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(Z30-(Immo_blind!$AI29-Z30*Immo_blind!$AN29)>0,Z30-(Immo_blind!$AI29-Z30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AA30-(Immo_blind!$AI29-AA30*Immo_blind!$AN29)>0,AA30-(Immo_blind!$AI29-AA30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AB30-(Immo_blind!$AI29-AB30*Immo_blind!$AN29)>0,AB30-(Immo_blind!$AI29-AB30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AC30-(Immo_blind!$AI29-AC30*Immo_blind!$AN29)>0,AC30-(Immo_blind!$AI29-AC30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AD30-(Immo_blind!$AI29-AD30*Immo_blind!$AN29)>0,AD30-(Immo_blind!$AI29-AD30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AE30-(Immo_blind!$AI29-AE30*Immo_blind!$AN29)>0,AE30-(Immo_blind!$AI29-AE30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AF30-(Immo_blind!$AI29-AF30*Immo_blind!$AN29)>0,AF30-(Immo_blind!$AI29-AF30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AG30-(Immo_blind!$AI29-AG30*Immo_blind!$AN29)>0,AG30-(Immo_blind!$AI29-AG30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AH30-(Immo_blind!$AI29-AH30*Immo_blind!$AN29)>0,AH30-(Immo_blind!$AI29-AH30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AI30-(Immo_blind!$AI29-AI30*Immo_blind!$AN29)>0,AI30-(Immo_blind!$AI29-AI30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AJ30-(Immo_blind!$AI29-AJ30*Immo_blind!$AN29)>0,AJ30-(Immo_blind!$AI29-AJ30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AK30-(Immo_blind!$AI29-AK30*Immo_blind!$AN29)>0,AK30-(Immo_blind!$AI29-AK30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AL30-(Immo_blind!$AI29-AL30*Immo_blind!$AN29)>0,AL30-(Immo_blind!$AI29-AL30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AM30-(Immo_blind!$AI29-AM30*Immo_blind!$AN29)>0,AM30-(Immo_blind!$AI29-AM30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AN30-(Immo_blind!$AI29-AN30*Immo_blind!$AN29)>0,AN30-(Immo_blind!$AI29-AN30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AO30-(Immo_blind!$AI29-AO30*Immo_blind!$AN29)>0,AO30-(Immo_blind!$AI29-AO30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AP30-(Immo_blind!$AI29-AP30*Immo_blind!$AN29)>0,AP30-(Immo_blind!$AI29-AP30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AQ30-(Immo_blind!$AI29-AQ30*Immo_blind!$AN29)>0,AQ30-(Immo_blind!$AI29-AQ30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AR30-(Immo_blind!$AI29-AR30*Immo_blind!$AN29)>0,AR30-(Immo_blind!$AI29-AR30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AS30-(Immo_blind!$AI29-AS30*Immo_blind!$AN29)>0,AS30-(Immo_blind!$AI29-AS30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AT30-(Immo_blind!$AI29-AT30*Immo_blind!$AN29)>0,AT30-(Immo_blind!$AI29-AT30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AU30-(Immo_blind!$AI29-AU30*Immo_blind!$AN29)>0,AU30-(Immo_blind!$AI29-AU30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AV30-(Immo_blind!$AI29-AV30*Immo_blind!$AN29)>0,AV30-(Immo_blind!$AI29-AV30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AW30-(Immo_blind!$AI29-AW30*Immo_blind!$AN29)>0,AW30-(Immo_blind!$AI29-AW30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AX30-(Immo_blind!$AI29-AX30*Immo_blind!$AN29)>0,AX30-(Immo_blind!$AI29-AX30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AY30-(Immo_blind!$AI29-AY30*Immo_blind!$AN29)>0,AY30-(Immo_blind!$AI29-AY30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(AZ30-(Immo_blind!$AI29-AZ30*Immo_blind!$AN29)>0,AZ30-(Immo_blind!$AI29-AZ30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BA30-(Immo_blind!$AI29-BA30*Immo_blind!$AN29)>0,BA30-(Immo_blind!$AI29-BA30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BB30-(Immo_blind!$AI29-BB30*Immo_blind!$AN29)>0,BB30-(Immo_blind!$AI29-BB30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BC30-(Immo_blind!$AI29-BC30*Immo_blind!$AN29)>0,BC30-(Immo_blind!$AI29-BC30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BD30-(Immo_blind!$AI29-BD30*Immo_blind!$AN29)>0,BD30-(Immo_blind!$AI29-BD30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BE30-(Immo_blind!$AI29-BE30*Immo_blind!$AN29)>0,BE30-(Immo_blind!$AI29-BE30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BF30-(Immo_blind!$AI29-BF30*Immo_blind!$AN29)>0,BF30-(Immo_blind!$AI29-BF30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BG30-(Immo_blind!$AI29-BG30*Immo_blind!$AN29)>0,BG30-(Immo_blind!$AI29-BG30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BH30-(Immo_blind!$AI29-BH30*Immo_blind!$AN29)>0,BH30-(Immo_blind!$AI29-BH30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BI30-(Immo_blind!$AI29-BI30*Immo_blind!$AN29)>0,BI30-(Immo_blind!$AI29-BI30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BJ30-(Immo_blind!$AI29-BJ30*Immo_blind!$AN29)>0,BJ30-(Immo_blind!$AI29-BJ30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BK30-(Immo_blind!$AI29-BK30*Immo_blind!$AN29)>0,BK30-(Immo_blind!$AI29-BK30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BL30-(Immo_blind!$AI29-BL30*Immo_blind!$AN29)>0,BL30-(Immo_blind!$AI29-BL30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BM30-(Immo_blind!$AI29-BM30*Immo_blind!$AN29)>0,BM30-(Immo_blind!$AI29-BM30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BN30-(Immo_blind!$AI29-BN30*Immo_blind!$AN29)>0,BN30-(Immo_blind!$AI29-BN30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BO30-(Immo_blind!$AI29-BO30*Immo_blind!$AN29)>0,BO30-(Immo_blind!$AI29-BO30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BP30-(Immo_blind!$AI29-BP30*Immo_blind!$AN29)>0,BP30-(Immo_blind!$AI29-BP30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BQ30-(Immo_blind!$AI29-BQ30*Immo_blind!$AN29)>0,BQ30-(Immo_blind!$AI29-BQ30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BR30-(Immo_blind!$AI29-BR30*Immo_blind!$AN29)>0,BR30-(Immo_blind!$AI29-BR30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BS30-(Immo_blind!$AI29-BS30*Immo_blind!$AN29)>0,BS30-(Immo_blind!$AI29-BS30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BT30-(Immo_blind!$AI29-BT30*Immo_blind!$AN29)>0,BT30-(Immo_blind!$AI29-BT30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BU30-(Immo_blind!$AI29-BU30*Immo_blind!$AN29)>0,BU30-(Immo_blind!$AI29-BU30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BV30-(Immo_blind!$AI29-BV30*Immo_blind!$AN29)>0,BV30-(Immo_blind!$AI29-BV30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BW30-(Immo_blind!$AI29-BW30*Immo_blind!$AN29)>0,BW30-(Immo_blind!$AI29-BW30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BX30-(Immo_blind!$AI29-BX30*Immo_blind!$AN29)>0,BX30-(Immo_blind!$AI29-BX30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BY30-(Immo_blind!$AI29-BY30*Immo_blind!$AN29)>0,BY30-(Immo_blind!$AI29-BY30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(BZ30-(Immo_blind!$AI29-BZ30*Immo_blind!$AN29)>0,BZ30-(Immo_blind!$AI29-BZ30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(CA30-(Immo_blind!$AI29-CA30*Immo_blind!$AN29)>0,CA30-(Immo_blind!$AI29-CA30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(CB30-(Immo_blind!$AI29-CB30*Immo_blind!$AN29)>0,CB30-(Immo_blind!$AI29-CB30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(CC30-(Immo_blind!$AI29-CC30*Immo_blind!$AN29)>0,CC30-(Immo_blind!$AI29-CC30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(CD30-(Immo_blind!$AI29-CD30*Immo_blind!$AN29)>0,CD30-(Immo_blind!$AI29-CD30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(CE30-(Immo_blind!$AI29-CE30*Immo_blind!$AN29)>0,CE30-(Immo_blind!$AI29-CE30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(CF30-(Immo_blind!$AI29-CF30*Immo_blind!$AN29)>0,CF30-(Immo_blind!$AI29-CF30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(CG30-(Immo_blind!$AI29-CG30*Immo_blind!$AN29)>0,CG30-(Immo_blind!$AI29-CG30*Immo_blind!$AN29),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F30,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F30,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA29,\nIF(CH30-(Immo_blind!$AI29-CH30*Immo_blind!$AN29)>0,CH30-(Immo_blind!$AI29-CH30*Immo_blind!$AN29),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2046},{"$f":"IFERROR(IF(CL$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nG30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nH30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nI30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nJ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nK30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nL30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nM30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nN30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nO30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nP30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nQ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nR30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nS30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nT30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nU30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nV30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nW30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nX30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nY30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nZ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAA30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAB30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAC30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAD30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAE30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAF30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAG30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAH30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAI30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAJ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAK30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAL30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAM30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAN30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAO30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAP30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAQ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAR30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAS30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAT30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAU30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAV30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAW30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAX30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAY30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nAZ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBA30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBB30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBC30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBD30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBE30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBF30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBG30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBH30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBI30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBJ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBK30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBL30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBM30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBN30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBO30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBP30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBQ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBR30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBS30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBT30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBU30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBV30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBW30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBX30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBY30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nBZ30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCA30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCB30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCC30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCD30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCE30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCF30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCG30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCH30*Immo_blind!$AN29),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nCI30*Immo_blind!$AN29),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2046},{"$f":"IFERROR(IF(FQ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(G30<>0,Immo_blind!$AI29-Immo_dev!CL30,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(H30<>0,Immo_blind!$AI29-Immo_dev!CM30,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(I30<>0,Immo_blind!$AI29-Immo_dev!CN30,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(J30<>0,Immo_blind!$AI29-Immo_dev!CO30,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(K30<>0,Immo_blind!$AI29-Immo_dev!CP30,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(L30<>0,Immo_blind!$AI29-Immo_dev!CQ30,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(M30<>0,Immo_blind!$AI29-Immo_dev!CR30,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(N30<>0,Immo_blind!$AI29-Immo_dev!CS30,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(O30<>0,Immo_blind!$AI29-Immo_dev!CT30,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(P30<>0,Immo_blind!$AI29-Immo_dev!CU30,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(Q30<>0,Immo_blind!$AI29-Immo_dev!CV30,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(R30<>0,Immo_blind!$AI29-Immo_dev!CW30,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(S30<>0,Immo_blind!$AI29-Immo_dev!CX30,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(T30<>0,Immo_blind!$AI29-Immo_dev!CY30,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(U30<>0,Immo_blind!$AI29-Immo_dev!CZ30,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(V30<>0,Immo_blind!$AI29-Immo_dev!DA30,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(W30<>0,Immo_blind!$AI29-Immo_dev!DB30,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(X30<>0,Immo_blind!$AI29-Immo_dev!DC30,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(Y30<>0,Immo_blind!$AI29-Immo_dev!DD30,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(Z30<>0,Immo_blind!$AI29-Immo_dev!DE30,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AA30<>0,Immo_blind!$AI29-Immo_dev!DF30,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AB30<>0,Immo_blind!$AI29-Immo_dev!DG30,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AC30<>0,Immo_blind!$AI29-Immo_dev!DH30,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AD30<>0,Immo_blind!$AI29-Immo_dev!DI30,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AE30<>0,Immo_blind!$AI29-Immo_dev!DJ30,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AF30<>0,Immo_blind!$AI29-Immo_dev!DK30,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AG30<>0,Immo_blind!$AI29-Immo_dev!DL30,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AH30<>0,Immo_blind!$AI29-Immo_dev!DM30,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AI30<>0,Immo_blind!$AI29-Immo_dev!DN30,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ30<>0,Immo_blind!$AI29-Immo_dev!DO30,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AK30<>0,Immo_blind!$AI29-Immo_dev!DP30,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AL30<>0,Immo_blind!$AI29-Immo_dev!DQ30,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AM30<>0,Immo_blind!$AI29-Immo_dev!DR30,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AN30<>0,Immo_blind!$AI29-Immo_dev!DS30,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AO30<>0,Immo_blind!$AI29-Immo_dev!DT30,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AP30<>0,Immo_blind!$AI29-Immo_dev!DU30,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ30<>0,Immo_blind!$AI29-Immo_dev!DV30,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AR30<>0,Immo_blind!$AI29-Immo_dev!DW30,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AS30<>0,Immo_blind!$AI29-Immo_dev!DX30,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AT30<>0,Immo_blind!$AI29-Immo_dev!DY30,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AU30<>0,Immo_blind!$AI29-Immo_dev!DZ30,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AV30<>0,Immo_blind!$AI29-Immo_dev!EA30,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AW30<>0,Immo_blind!$AI29-Immo_dev!EB30,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AX30<>0,Immo_blind!$AI29-Immo_dev!EC30,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AY30<>0,Immo_blind!$AI29-Immo_dev!ED30,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ30<>0,Immo_blind!$AI29-Immo_dev!EE30,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BA30<>0,Immo_blind!$AI29-Immo_dev!EF30,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BB30<>0,Immo_blind!$AI29-Immo_dev!EG30,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BC30<>0,Immo_blind!$AI29-Immo_dev!EH30,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BD30<>0,Immo_blind!$AI29-Immo_dev!EI30,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BE30<>0,Immo_blind!$AI29-Immo_dev!EJ30,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BF30<>0,Immo_blind!$AI29-Immo_dev!EK30,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BG30<>0,Immo_blind!$AI29-Immo_dev!EL30,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BH30<>0,Immo_blind!$AI29-Immo_dev!EM30,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BI30<>0,Immo_blind!$AI29-Immo_dev!EN30,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ30<>0,Immo_blind!$AI29-Immo_dev!EO30,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BK30<>0,Immo_blind!$AI29-Immo_dev!EP30,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BL30<>0,Immo_blind!$AI29-Immo_dev!EQ30,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BM30<>0,Immo_blind!$AI29-Immo_dev!ER30,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BN30<>0,Immo_blind!$AI29-Immo_dev!ES30,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BO30<>0,Immo_blind!$AI29-Immo_dev!ET30,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BP30<>0,Immo_blind!$AI29-Immo_dev!EU30,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ30<>0,Immo_blind!$AI29-Immo_dev!EV30,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BR30<>0,Immo_blind!$AI29-Immo_dev!EW30,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BS30<>0,Immo_blind!$AI29-Immo_dev!EX30,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BT30<>0,Immo_blind!$AI29-Immo_dev!EY30,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BU30<>0,Immo_blind!$AI29-Immo_dev!EZ30,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BV30<>0,Immo_blind!$AI29-Immo_dev!FA30,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BW30<>0,Immo_blind!$AI29-Immo_dev!FB30,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BX30<>0,Immo_blind!$AI29-Immo_dev!FC30,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BY30<>0,Immo_blind!$AI29-Immo_dev!FD30,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ30<>0,Immo_blind!$AI29-Immo_dev!FE30,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CA30<>0,Immo_blind!$AI29-Immo_dev!FF30,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CB30<>0,Immo_blind!$AI29-Immo_dev!FG30,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CC30<>0,Immo_blind!$AI29-Immo_dev!FH30,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CD30<>0,Immo_blind!$AI29-Immo_dev!FI30,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CE30<>0,Immo_blind!$AI29-Immo_dev!FJ30,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CF30<>0,Immo_blind!$AI29-Immo_dev!FK30,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CG30<>0,Immo_blind!$AI29-Immo_dev!FL30,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CH30<>0,Immo_blind!$AI29-Immo_dev!FM30,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F30,Immo_blind!$A$3:$A$93,0),0,\nIF(CI30<>0,Immo_blind!$AI29-Immo_dev!FN30,0)),0)","v":0}]
[2047,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2047},{"$f":"IFERROR(IF(G$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(F31-(Immo_blind!$AI30-F31*Immo_blind!$AN30)>0,F31-(Immo_blind!$AI30-F31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(G31-(Immo_blind!$AI30-G31*Immo_blind!$AN30)>0,G31-(Immo_blind!$AI30-G31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(H31-(Immo_blind!$AI30-H31*Immo_blind!$AN30)>0,H31-(Immo_blind!$AI30-H31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(I31-(Immo_blind!$AI30-I31*Immo_blind!$AN30)>0,I31-(Immo_blind!$AI30-I31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(J31-(Immo_blind!$AI30-J31*Immo_blind!$AN30)>0,J31-(Immo_blind!$AI30-J31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(K31-(Immo_blind!$AI30-K31*Immo_blind!$AN30)>0,K31-(Immo_blind!$AI30-K31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(L31-(Immo_blind!$AI30-L31*Immo_blind!$AN30)>0,L31-(Immo_blind!$AI30-L31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(M31-(Immo_blind!$AI30-M31*Immo_blind!$AN30)>0,M31-(Immo_blind!$AI30-M31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(N31-(Immo_blind!$AI30-N31*Immo_blind!$AN30)>0,N31-(Immo_blind!$AI30-N31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(O31-(Immo_blind!$AI30-O31*Immo_blind!$AN30)>0,O31-(Immo_blind!$AI30-O31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(P31-(Immo_blind!$AI30-P31*Immo_blind!$AN30)>0,P31-(Immo_blind!$AI30-P31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(Q31-(Immo_blind!$AI30-Q31*Immo_blind!$AN30)>0,Q31-(Immo_blind!$AI30-Q31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(R31-(Immo_blind!$AI30-R31*Immo_blind!$AN30)>0,R31-(Immo_blind!$AI30-R31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(S31-(Immo_blind!$AI30-S31*Immo_blind!$AN30)>0,S31-(Immo_blind!$AI30-S31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(T31-(Immo_blind!$AI30-T31*Immo_blind!$AN30)>0,T31-(Immo_blind!$AI30-T31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(U31-(Immo_blind!$AI30-U31*Immo_blind!$AN30)>0,U31-(Immo_blind!$AI30-U31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(V31-(Immo_blind!$AI30-V31*Immo_blind!$AN30)>0,V31-(Immo_blind!$AI30-V31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(W31-(Immo_blind!$AI30-W31*Immo_blind!$AN30)>0,W31-(Immo_blind!$AI30-W31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(X31-(Immo_blind!$AI30-X31*Immo_blind!$AN30)>0,X31-(Immo_blind!$AI30-X31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(Y31-(Immo_blind!$AI30-Y31*Immo_blind!$AN30)>0,Y31-(Immo_blind!$AI30-Y31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(Z31-(Immo_blind!$AI30-Z31*Immo_blind!$AN30)>0,Z31-(Immo_blind!$AI30-Z31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AA31-(Immo_blind!$AI30-AA31*Immo_blind!$AN30)>0,AA31-(Immo_blind!$AI30-AA31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AB31-(Immo_blind!$AI30-AB31*Immo_blind!$AN30)>0,AB31-(Immo_blind!$AI30-AB31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AC31-(Immo_blind!$AI30-AC31*Immo_blind!$AN30)>0,AC31-(Immo_blind!$AI30-AC31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AD31-(Immo_blind!$AI30-AD31*Immo_blind!$AN30)>0,AD31-(Immo_blind!$AI30-AD31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AE31-(Immo_blind!$AI30-AE31*Immo_blind!$AN30)>0,AE31-(Immo_blind!$AI30-AE31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AF31-(Immo_blind!$AI30-AF31*Immo_blind!$AN30)>0,AF31-(Immo_blind!$AI30-AF31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AG31-(Immo_blind!$AI30-AG31*Immo_blind!$AN30)>0,AG31-(Immo_blind!$AI30-AG31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AH31-(Immo_blind!$AI30-AH31*Immo_blind!$AN30)>0,AH31-(Immo_blind!$AI30-AH31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AI31-(Immo_blind!$AI30-AI31*Immo_blind!$AN30)>0,AI31-(Immo_blind!$AI30-AI31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AJ31-(Immo_blind!$AI30-AJ31*Immo_blind!$AN30)>0,AJ31-(Immo_blind!$AI30-AJ31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AK31-(Immo_blind!$AI30-AK31*Immo_blind!$AN30)>0,AK31-(Immo_blind!$AI30-AK31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AL31-(Immo_blind!$AI30-AL31*Immo_blind!$AN30)>0,AL31-(Immo_blind!$AI30-AL31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AM31-(Immo_blind!$AI30-AM31*Immo_blind!$AN30)>0,AM31-(Immo_blind!$AI30-AM31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AN31-(Immo_blind!$AI30-AN31*Immo_blind!$AN30)>0,AN31-(Immo_blind!$AI30-AN31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AO31-(Immo_blind!$AI30-AO31*Immo_blind!$AN30)>0,AO31-(Immo_blind!$AI30-AO31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AP31-(Immo_blind!$AI30-AP31*Immo_blind!$AN30)>0,AP31-(Immo_blind!$AI30-AP31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AQ31-(Immo_blind!$AI30-AQ31*Immo_blind!$AN30)>0,AQ31-(Immo_blind!$AI30-AQ31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AR31-(Immo_blind!$AI30-AR31*Immo_blind!$AN30)>0,AR31-(Immo_blind!$AI30-AR31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AS31-(Immo_blind!$AI30-AS31*Immo_blind!$AN30)>0,AS31-(Immo_blind!$AI30-AS31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AT31-(Immo_blind!$AI30-AT31*Immo_blind!$AN30)>0,AT31-(Immo_blind!$AI30-AT31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AU31-(Immo_blind!$AI30-AU31*Immo_blind!$AN30)>0,AU31-(Immo_blind!$AI30-AU31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AV31-(Immo_blind!$AI30-AV31*Immo_blind!$AN30)>0,AV31-(Immo_blind!$AI30-AV31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AW31-(Immo_blind!$AI30-AW31*Immo_blind!$AN30)>0,AW31-(Immo_blind!$AI30-AW31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AX31-(Immo_blind!$AI30-AX31*Immo_blind!$AN30)>0,AX31-(Immo_blind!$AI30-AX31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AY31-(Immo_blind!$AI30-AY31*Immo_blind!$AN30)>0,AY31-(Immo_blind!$AI30-AY31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(AZ31-(Immo_blind!$AI30-AZ31*Immo_blind!$AN30)>0,AZ31-(Immo_blind!$AI30-AZ31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BA31-(Immo_blind!$AI30-BA31*Immo_blind!$AN30)>0,BA31-(Immo_blind!$AI30-BA31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BB31-(Immo_blind!$AI30-BB31*Immo_blind!$AN30)>0,BB31-(Immo_blind!$AI30-BB31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BC31-(Immo_blind!$AI30-BC31*Immo_blind!$AN30)>0,BC31-(Immo_blind!$AI30-BC31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BD31-(Immo_blind!$AI30-BD31*Immo_blind!$AN30)>0,BD31-(Immo_blind!$AI30-BD31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BE31-(Immo_blind!$AI30-BE31*Immo_blind!$AN30)>0,BE31-(Immo_blind!$AI30-BE31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BF31-(Immo_blind!$AI30-BF31*Immo_blind!$AN30)>0,BF31-(Immo_blind!$AI30-BF31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BG31-(Immo_blind!$AI30-BG31*Immo_blind!$AN30)>0,BG31-(Immo_blind!$AI30-BG31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BH31-(Immo_blind!$AI30-BH31*Immo_blind!$AN30)>0,BH31-(Immo_blind!$AI30-BH31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BI31-(Immo_blind!$AI30-BI31*Immo_blind!$AN30)>0,BI31-(Immo_blind!$AI30-BI31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BJ31-(Immo_blind!$AI30-BJ31*Immo_blind!$AN30)>0,BJ31-(Immo_blind!$AI30-BJ31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BK31-(Immo_blind!$AI30-BK31*Immo_blind!$AN30)>0,BK31-(Immo_blind!$AI30-BK31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BL31-(Immo_blind!$AI30-BL31*Immo_blind!$AN30)>0,BL31-(Immo_blind!$AI30-BL31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BM31-(Immo_blind!$AI30-BM31*Immo_blind!$AN30)>0,BM31-(Immo_blind!$AI30-BM31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BN31-(Immo_blind!$AI30-BN31*Immo_blind!$AN30)>0,BN31-(Immo_blind!$AI30-BN31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BO31-(Immo_blind!$AI30-BO31*Immo_blind!$AN30)>0,BO31-(Immo_blind!$AI30-BO31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BP31-(Immo_blind!$AI30-BP31*Immo_blind!$AN30)>0,BP31-(Immo_blind!$AI30-BP31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BQ31-(Immo_blind!$AI30-BQ31*Immo_blind!$AN30)>0,BQ31-(Immo_blind!$AI30-BQ31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BR31-(Immo_blind!$AI30-BR31*Immo_blind!$AN30)>0,BR31-(Immo_blind!$AI30-BR31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BS31-(Immo_blind!$AI30-BS31*Immo_blind!$AN30)>0,BS31-(Immo_blind!$AI30-BS31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BT31-(Immo_blind!$AI30-BT31*Immo_blind!$AN30)>0,BT31-(Immo_blind!$AI30-BT31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BU31-(Immo_blind!$AI30-BU31*Immo_blind!$AN30)>0,BU31-(Immo_blind!$AI30-BU31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BV31-(Immo_blind!$AI30-BV31*Immo_blind!$AN30)>0,BV31-(Immo_blind!$AI30-BV31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BW31-(Immo_blind!$AI30-BW31*Immo_blind!$AN30)>0,BW31-(Immo_blind!$AI30-BW31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BX31-(Immo_blind!$AI30-BX31*Immo_blind!$AN30)>0,BX31-(Immo_blind!$AI30-BX31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BY31-(Immo_blind!$AI30-BY31*Immo_blind!$AN30)>0,BY31-(Immo_blind!$AI30-BY31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(BZ31-(Immo_blind!$AI30-BZ31*Immo_blind!$AN30)>0,BZ31-(Immo_blind!$AI30-BZ31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(CA31-(Immo_blind!$AI30-CA31*Immo_blind!$AN30)>0,CA31-(Immo_blind!$AI30-CA31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(CB31-(Immo_blind!$AI30-CB31*Immo_blind!$AN30)>0,CB31-(Immo_blind!$AI30-CB31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(CC31-(Immo_blind!$AI30-CC31*Immo_blind!$AN30)>0,CC31-(Immo_blind!$AI30-CC31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(CD31-(Immo_blind!$AI30-CD31*Immo_blind!$AN30)>0,CD31-(Immo_blind!$AI30-CD31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(CE31-(Immo_blind!$AI30-CE31*Immo_blind!$AN30)>0,CE31-(Immo_blind!$AI30-CE31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(CF31-(Immo_blind!$AI30-CF31*Immo_blind!$AN30)>0,CF31-(Immo_blind!$AI30-CF31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(CG31-(Immo_blind!$AI30-CG31*Immo_blind!$AN30)>0,CG31-(Immo_blind!$AI30-CG31*Immo_blind!$AN30),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F31,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F31,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA30,\nIF(CH31-(Immo_blind!$AI30-CH31*Immo_blind!$AN30)>0,CH31-(Immo_blind!$AI30-CH31*Immo_blind!$AN30),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2047},{"$f":"IFERROR(IF(CL$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nG31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nH31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nI31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nJ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nK31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nL31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nM31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nN31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nO31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nP31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nQ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nR31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nS31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nT31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nU31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nV31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nW31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nX31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nY31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nZ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAA31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAB31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAC31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAD31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAE31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAF31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAG31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAH31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAI31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAJ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAK31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAL31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAM31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAN31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAO31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAP31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAQ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAR31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAS31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAT31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAU31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAV31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAW31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAX31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAY31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nAZ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBA31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBB31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBC31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBD31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBE31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBF31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBG31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBH31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBI31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBJ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBK31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBL31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBM31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBN31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBO31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBP31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBQ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBR31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBS31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBT31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBU31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBV31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBW31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBX31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBY31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nBZ31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCA31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCB31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCC31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCD31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCE31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCF31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCG31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCH31*Immo_blind!$AN30),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nCI31*Immo_blind!$AN30),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2047},{"$f":"IFERROR(IF(FQ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(G31<>0,Immo_blind!$AI30-Immo_dev!CL31,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(H31<>0,Immo_blind!$AI30-Immo_dev!CM31,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(I31<>0,Immo_blind!$AI30-Immo_dev!CN31,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(J31<>0,Immo_blind!$AI30-Immo_dev!CO31,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(K31<>0,Immo_blind!$AI30-Immo_dev!CP31,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(L31<>0,Immo_blind!$AI30-Immo_dev!CQ31,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(M31<>0,Immo_blind!$AI30-Immo_dev!CR31,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(N31<>0,Immo_blind!$AI30-Immo_dev!CS31,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(O31<>0,Immo_blind!$AI30-Immo_dev!CT31,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(P31<>0,Immo_blind!$AI30-Immo_dev!CU31,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(Q31<>0,Immo_blind!$AI30-Immo_dev!CV31,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(R31<>0,Immo_blind!$AI30-Immo_dev!CW31,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(S31<>0,Immo_blind!$AI30-Immo_dev!CX31,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(T31<>0,Immo_blind!$AI30-Immo_dev!CY31,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(U31<>0,Immo_blind!$AI30-Immo_dev!CZ31,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(V31<>0,Immo_blind!$AI30-Immo_dev!DA31,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(W31<>0,Immo_blind!$AI30-Immo_dev!DB31,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(X31<>0,Immo_blind!$AI30-Immo_dev!DC31,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(Y31<>0,Immo_blind!$AI30-Immo_dev!DD31,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(Z31<>0,Immo_blind!$AI30-Immo_dev!DE31,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AA31<>0,Immo_blind!$AI30-Immo_dev!DF31,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AB31<>0,Immo_blind!$AI30-Immo_dev!DG31,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AC31<>0,Immo_blind!$AI30-Immo_dev!DH31,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AD31<>0,Immo_blind!$AI30-Immo_dev!DI31,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AE31<>0,Immo_blind!$AI30-Immo_dev!DJ31,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AF31<>0,Immo_blind!$AI30-Immo_dev!DK31,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AG31<>0,Immo_blind!$AI30-Immo_dev!DL31,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AH31<>0,Immo_blind!$AI30-Immo_dev!DM31,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AI31<>0,Immo_blind!$AI30-Immo_dev!DN31,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ31<>0,Immo_blind!$AI30-Immo_dev!DO31,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AK31<>0,Immo_blind!$AI30-Immo_dev!DP31,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AL31<>0,Immo_blind!$AI30-Immo_dev!DQ31,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AM31<>0,Immo_blind!$AI30-Immo_dev!DR31,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AN31<>0,Immo_blind!$AI30-Immo_dev!DS31,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AO31<>0,Immo_blind!$AI30-Immo_dev!DT31,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AP31<>0,Immo_blind!$AI30-Immo_dev!DU31,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ31<>0,Immo_blind!$AI30-Immo_dev!DV31,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AR31<>0,Immo_blind!$AI30-Immo_dev!DW31,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AS31<>0,Immo_blind!$AI30-Immo_dev!DX31,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AT31<>0,Immo_blind!$AI30-Immo_dev!DY31,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AU31<>0,Immo_blind!$AI30-Immo_dev!DZ31,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AV31<>0,Immo_blind!$AI30-Immo_dev!EA31,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AW31<>0,Immo_blind!$AI30-Immo_dev!EB31,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AX31<>0,Immo_blind!$AI30-Immo_dev!EC31,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AY31<>0,Immo_blind!$AI30-Immo_dev!ED31,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ31<>0,Immo_blind!$AI30-Immo_dev!EE31,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BA31<>0,Immo_blind!$AI30-Immo_dev!EF31,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BB31<>0,Immo_blind!$AI30-Immo_dev!EG31,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BC31<>0,Immo_blind!$AI30-Immo_dev!EH31,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BD31<>0,Immo_blind!$AI30-Immo_dev!EI31,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BE31<>0,Immo_blind!$AI30-Immo_dev!EJ31,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BF31<>0,Immo_blind!$AI30-Immo_dev!EK31,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BG31<>0,Immo_blind!$AI30-Immo_dev!EL31,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BH31<>0,Immo_blind!$AI30-Immo_dev!EM31,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BI31<>0,Immo_blind!$AI30-Immo_dev!EN31,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ31<>0,Immo_blind!$AI30-Immo_dev!EO31,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BK31<>0,Immo_blind!$AI30-Immo_dev!EP31,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BL31<>0,Immo_blind!$AI30-Immo_dev!EQ31,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BM31<>0,Immo_blind!$AI30-Immo_dev!ER31,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BN31<>0,Immo_blind!$AI30-Immo_dev!ES31,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BO31<>0,Immo_blind!$AI30-Immo_dev!ET31,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BP31<>0,Immo_blind!$AI30-Immo_dev!EU31,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ31<>0,Immo_blind!$AI30-Immo_dev!EV31,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BR31<>0,Immo_blind!$AI30-Immo_dev!EW31,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BS31<>0,Immo_blind!$AI30-Immo_dev!EX31,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BT31<>0,Immo_blind!$AI30-Immo_dev!EY31,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BU31<>0,Immo_blind!$AI30-Immo_dev!EZ31,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BV31<>0,Immo_blind!$AI30-Immo_dev!FA31,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BW31<>0,Immo_blind!$AI30-Immo_dev!FB31,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BX31<>0,Immo_blind!$AI30-Immo_dev!FC31,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BY31<>0,Immo_blind!$AI30-Immo_dev!FD31,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ31<>0,Immo_blind!$AI30-Immo_dev!FE31,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CA31<>0,Immo_blind!$AI30-Immo_dev!FF31,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CB31<>0,Immo_blind!$AI30-Immo_dev!FG31,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CC31<>0,Immo_blind!$AI30-Immo_dev!FH31,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CD31<>0,Immo_blind!$AI30-Immo_dev!FI31,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CE31<>0,Immo_blind!$AI30-Immo_dev!FJ31,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CF31<>0,Immo_blind!$AI30-Immo_dev!FK31,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CG31<>0,Immo_blind!$AI30-Immo_dev!FL31,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CH31<>0,Immo_blind!$AI30-Immo_dev!FM31,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F31,Immo_blind!$A$3:$A$93,0),0,\nIF(CI31<>0,Immo_blind!$AI30-Immo_dev!FN31,0)),0)","v":0}]
[2048,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2048},{"$f":"IFERROR(IF(G$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(F32-(Immo_blind!$AI31-F32*Immo_blind!$AN31)>0,F32-(Immo_blind!$AI31-F32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(G32-(Immo_blind!$AI31-G32*Immo_blind!$AN31)>0,G32-(Immo_blind!$AI31-G32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(H32-(Immo_blind!$AI31-H32*Immo_blind!$AN31)>0,H32-(Immo_blind!$AI31-H32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(I32-(Immo_blind!$AI31-I32*Immo_blind!$AN31)>0,I32-(Immo_blind!$AI31-I32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(J32-(Immo_blind!$AI31-J32*Immo_blind!$AN31)>0,J32-(Immo_blind!$AI31-J32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(K32-(Immo_blind!$AI31-K32*Immo_blind!$AN31)>0,K32-(Immo_blind!$AI31-K32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(L32-(Immo_blind!$AI31-L32*Immo_blind!$AN31)>0,L32-(Immo_blind!$AI31-L32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(M32-(Immo_blind!$AI31-M32*Immo_blind!$AN31)>0,M32-(Immo_blind!$AI31-M32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(N32-(Immo_blind!$AI31-N32*Immo_blind!$AN31)>0,N32-(Immo_blind!$AI31-N32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(O32-(Immo_blind!$AI31-O32*Immo_blind!$AN31)>0,O32-(Immo_blind!$AI31-O32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(P32-(Immo_blind!$AI31-P32*Immo_blind!$AN31)>0,P32-(Immo_blind!$AI31-P32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(Q32-(Immo_blind!$AI31-Q32*Immo_blind!$AN31)>0,Q32-(Immo_blind!$AI31-Q32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(R32-(Immo_blind!$AI31-R32*Immo_blind!$AN31)>0,R32-(Immo_blind!$AI31-R32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(S32-(Immo_blind!$AI31-S32*Immo_blind!$AN31)>0,S32-(Immo_blind!$AI31-S32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(T32-(Immo_blind!$AI31-T32*Immo_blind!$AN31)>0,T32-(Immo_blind!$AI31-T32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(U32-(Immo_blind!$AI31-U32*Immo_blind!$AN31)>0,U32-(Immo_blind!$AI31-U32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(V32-(Immo_blind!$AI31-V32*Immo_blind!$AN31)>0,V32-(Immo_blind!$AI31-V32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(W32-(Immo_blind!$AI31-W32*Immo_blind!$AN31)>0,W32-(Immo_blind!$AI31-W32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(X32-(Immo_blind!$AI31-X32*Immo_blind!$AN31)>0,X32-(Immo_blind!$AI31-X32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(Y32-(Immo_blind!$AI31-Y32*Immo_blind!$AN31)>0,Y32-(Immo_blind!$AI31-Y32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(Z32-(Immo_blind!$AI31-Z32*Immo_blind!$AN31)>0,Z32-(Immo_blind!$AI31-Z32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AA32-(Immo_blind!$AI31-AA32*Immo_blind!$AN31)>0,AA32-(Immo_blind!$AI31-AA32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AB32-(Immo_blind!$AI31-AB32*Immo_blind!$AN31)>0,AB32-(Immo_blind!$AI31-AB32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AC32-(Immo_blind!$AI31-AC32*Immo_blind!$AN31)>0,AC32-(Immo_blind!$AI31-AC32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AD32-(Immo_blind!$AI31-AD32*Immo_blind!$AN31)>0,AD32-(Immo_blind!$AI31-AD32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AE32-(Immo_blind!$AI31-AE32*Immo_blind!$AN31)>0,AE32-(Immo_blind!$AI31-AE32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AF32-(Immo_blind!$AI31-AF32*Immo_blind!$AN31)>0,AF32-(Immo_blind!$AI31-AF32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AG32-(Immo_blind!$AI31-AG32*Immo_blind!$AN31)>0,AG32-(Immo_blind!$AI31-AG32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AH32-(Immo_blind!$AI31-AH32*Immo_blind!$AN31)>0,AH32-(Immo_blind!$AI31-AH32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AI32-(Immo_blind!$AI31-AI32*Immo_blind!$AN31)>0,AI32-(Immo_blind!$AI31-AI32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AJ32-(Immo_blind!$AI31-AJ32*Immo_blind!$AN31)>0,AJ32-(Immo_blind!$AI31-AJ32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AK32-(Immo_blind!$AI31-AK32*Immo_blind!$AN31)>0,AK32-(Immo_blind!$AI31-AK32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AL32-(Immo_blind!$AI31-AL32*Immo_blind!$AN31)>0,AL32-(Immo_blind!$AI31-AL32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AM32-(Immo_blind!$AI31-AM32*Immo_blind!$AN31)>0,AM32-(Immo_blind!$AI31-AM32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AN32-(Immo_blind!$AI31-AN32*Immo_blind!$AN31)>0,AN32-(Immo_blind!$AI31-AN32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AO32-(Immo_blind!$AI31-AO32*Immo_blind!$AN31)>0,AO32-(Immo_blind!$AI31-AO32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AP32-(Immo_blind!$AI31-AP32*Immo_blind!$AN31)>0,AP32-(Immo_blind!$AI31-AP32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AQ32-(Immo_blind!$AI31-AQ32*Immo_blind!$AN31)>0,AQ32-(Immo_blind!$AI31-AQ32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AR32-(Immo_blind!$AI31-AR32*Immo_blind!$AN31)>0,AR32-(Immo_blind!$AI31-AR32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AS32-(Immo_blind!$AI31-AS32*Immo_blind!$AN31)>0,AS32-(Immo_blind!$AI31-AS32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AT32-(Immo_blind!$AI31-AT32*Immo_blind!$AN31)>0,AT32-(Immo_blind!$AI31-AT32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AU32-(Immo_blind!$AI31-AU32*Immo_blind!$AN31)>0,AU32-(Immo_blind!$AI31-AU32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AV32-(Immo_blind!$AI31-AV32*Immo_blind!$AN31)>0,AV32-(Immo_blind!$AI31-AV32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AW32-(Immo_blind!$AI31-AW32*Immo_blind!$AN31)>0,AW32-(Immo_blind!$AI31-AW32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AX32-(Immo_blind!$AI31-AX32*Immo_blind!$AN31)>0,AX32-(Immo_blind!$AI31-AX32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AY32-(Immo_blind!$AI31-AY32*Immo_blind!$AN31)>0,AY32-(Immo_blind!$AI31-AY32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(AZ32-(Immo_blind!$AI31-AZ32*Immo_blind!$AN31)>0,AZ32-(Immo_blind!$AI31-AZ32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BA32-(Immo_blind!$AI31-BA32*Immo_blind!$AN31)>0,BA32-(Immo_blind!$AI31-BA32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BB32-(Immo_blind!$AI31-BB32*Immo_blind!$AN31)>0,BB32-(Immo_blind!$AI31-BB32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BC32-(Immo_blind!$AI31-BC32*Immo_blind!$AN31)>0,BC32-(Immo_blind!$AI31-BC32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BD32-(Immo_blind!$AI31-BD32*Immo_blind!$AN31)>0,BD32-(Immo_blind!$AI31-BD32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BE32-(Immo_blind!$AI31-BE32*Immo_blind!$AN31)>0,BE32-(Immo_blind!$AI31-BE32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BF32-(Immo_blind!$AI31-BF32*Immo_blind!$AN31)>0,BF32-(Immo_blind!$AI31-BF32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BG32-(Immo_blind!$AI31-BG32*Immo_blind!$AN31)>0,BG32-(Immo_blind!$AI31-BG32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BH32-(Immo_blind!$AI31-BH32*Immo_blind!$AN31)>0,BH32-(Immo_blind!$AI31-BH32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BI32-(Immo_blind!$AI31-BI32*Immo_blind!$AN31)>0,BI32-(Immo_blind!$AI31-BI32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BJ32-(Immo_blind!$AI31-BJ32*Immo_blind!$AN31)>0,BJ32-(Immo_blind!$AI31-BJ32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BK32-(Immo_blind!$AI31-BK32*Immo_blind!$AN31)>0,BK32-(Immo_blind!$AI31-BK32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BL32-(Immo_blind!$AI31-BL32*Immo_blind!$AN31)>0,BL32-(Immo_blind!$AI31-BL32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BM32-(Immo_blind!$AI31-BM32*Immo_blind!$AN31)>0,BM32-(Immo_blind!$AI31-BM32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BN32-(Immo_blind!$AI31-BN32*Immo_blind!$AN31)>0,BN32-(Immo_blind!$AI31-BN32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BO32-(Immo_blind!$AI31-BO32*Immo_blind!$AN31)>0,BO32-(Immo_blind!$AI31-BO32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BP32-(Immo_blind!$AI31-BP32*Immo_blind!$AN31)>0,BP32-(Immo_blind!$AI31-BP32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BQ32-(Immo_blind!$AI31-BQ32*Immo_blind!$AN31)>0,BQ32-(Immo_blind!$AI31-BQ32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BR32-(Immo_blind!$AI31-BR32*Immo_blind!$AN31)>0,BR32-(Immo_blind!$AI31-BR32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BS32-(Immo_blind!$AI31-BS32*Immo_blind!$AN31)>0,BS32-(Immo_blind!$AI31-BS32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BT32-(Immo_blind!$AI31-BT32*Immo_blind!$AN31)>0,BT32-(Immo_blind!$AI31-BT32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BU32-(Immo_blind!$AI31-BU32*Immo_blind!$AN31)>0,BU32-(Immo_blind!$AI31-BU32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BV32-(Immo_blind!$AI31-BV32*Immo_blind!$AN31)>0,BV32-(Immo_blind!$AI31-BV32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BW32-(Immo_blind!$AI31-BW32*Immo_blind!$AN31)>0,BW32-(Immo_blind!$AI31-BW32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BX32-(Immo_blind!$AI31-BX32*Immo_blind!$AN31)>0,BX32-(Immo_blind!$AI31-BX32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BY32-(Immo_blind!$AI31-BY32*Immo_blind!$AN31)>0,BY32-(Immo_blind!$AI31-BY32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(BZ32-(Immo_blind!$AI31-BZ32*Immo_blind!$AN31)>0,BZ32-(Immo_blind!$AI31-BZ32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(CA32-(Immo_blind!$AI31-CA32*Immo_blind!$AN31)>0,CA32-(Immo_blind!$AI31-CA32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(CB32-(Immo_blind!$AI31-CB32*Immo_blind!$AN31)>0,CB32-(Immo_blind!$AI31-CB32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(CC32-(Immo_blind!$AI31-CC32*Immo_blind!$AN31)>0,CC32-(Immo_blind!$AI31-CC32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(CD32-(Immo_blind!$AI31-CD32*Immo_blind!$AN31)>0,CD32-(Immo_blind!$AI31-CD32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(CE32-(Immo_blind!$AI31-CE32*Immo_blind!$AN31)>0,CE32-(Immo_blind!$AI31-CE32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(CF32-(Immo_blind!$AI31-CF32*Immo_blind!$AN31)>0,CF32-(Immo_blind!$AI31-CF32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(CG32-(Immo_blind!$AI31-CG32*Immo_blind!$AN31)>0,CG32-(Immo_blind!$AI31-CG32*Immo_blind!$AN31),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F32,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F32,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA31,\nIF(CH32-(Immo_blind!$AI31-CH32*Immo_blind!$AN31)>0,CH32-(Immo_blind!$AI31-CH32*Immo_blind!$AN31),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2048},{"$f":"IFERROR(IF(CL$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nG32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nH32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nI32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nJ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nK32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nL32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nM32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nN32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nO32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nP32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nQ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nR32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nS32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nT32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nU32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nV32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nW32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nX32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nY32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nZ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAA32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAB32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAC32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAD32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAE32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAF32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAG32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAH32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAI32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAJ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAK32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAL32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAM32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAN32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAO32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAP32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAQ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAR32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAS32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAT32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAU32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAV32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAW32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAX32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAY32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nAZ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBA32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBB32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBC32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBD32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBE32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBF32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBG32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBH32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBI32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBJ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBK32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBL32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBM32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBN32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBO32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBP32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBQ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBR32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBS32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBT32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBU32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBV32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBW32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBX32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBY32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nBZ32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCA32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCB32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCC32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCD32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCE32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCF32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCG32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCH32*Immo_blind!$AN31),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nCI32*Immo_blind!$AN31),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2048},{"$f":"IFERROR(IF(FQ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(G32<>0,Immo_blind!$AI31-Immo_dev!CL32,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(H32<>0,Immo_blind!$AI31-Immo_dev!CM32,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(I32<>0,Immo_blind!$AI31-Immo_dev!CN32,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(J32<>0,Immo_blind!$AI31-Immo_dev!CO32,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(K32<>0,Immo_blind!$AI31-Immo_dev!CP32,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(L32<>0,Immo_blind!$AI31-Immo_dev!CQ32,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(M32<>0,Immo_blind!$AI31-Immo_dev!CR32,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(N32<>0,Immo_blind!$AI31-Immo_dev!CS32,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(O32<>0,Immo_blind!$AI31-Immo_dev!CT32,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(P32<>0,Immo_blind!$AI31-Immo_dev!CU32,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(Q32<>0,Immo_blind!$AI31-Immo_dev!CV32,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(R32<>0,Immo_blind!$AI31-Immo_dev!CW32,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(S32<>0,Immo_blind!$AI31-Immo_dev!CX32,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(T32<>0,Immo_blind!$AI31-Immo_dev!CY32,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(U32<>0,Immo_blind!$AI31-Immo_dev!CZ32,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(V32<>0,Immo_blind!$AI31-Immo_dev!DA32,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(W32<>0,Immo_blind!$AI31-Immo_dev!DB32,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(X32<>0,Immo_blind!$AI31-Immo_dev!DC32,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(Y32<>0,Immo_blind!$AI31-Immo_dev!DD32,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(Z32<>0,Immo_blind!$AI31-Immo_dev!DE32,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AA32<>0,Immo_blind!$AI31-Immo_dev!DF32,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AB32<>0,Immo_blind!$AI31-Immo_dev!DG32,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AC32<>0,Immo_blind!$AI31-Immo_dev!DH32,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AD32<>0,Immo_blind!$AI31-Immo_dev!DI32,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AE32<>0,Immo_blind!$AI31-Immo_dev!DJ32,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AF32<>0,Immo_blind!$AI31-Immo_dev!DK32,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AG32<>0,Immo_blind!$AI31-Immo_dev!DL32,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AH32<>0,Immo_blind!$AI31-Immo_dev!DM32,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AI32<>0,Immo_blind!$AI31-Immo_dev!DN32,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ32<>0,Immo_blind!$AI31-Immo_dev!DO32,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AK32<>0,Immo_blind!$AI31-Immo_dev!DP32,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AL32<>0,Immo_blind!$AI31-Immo_dev!DQ32,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AM32<>0,Immo_blind!$AI31-Immo_dev!DR32,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AN32<>0,Immo_blind!$AI31-Immo_dev!DS32,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AO32<>0,Immo_blind!$AI31-Immo_dev!DT32,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AP32<>0,Immo_blind!$AI31-Immo_dev!DU32,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ32<>0,Immo_blind!$AI31-Immo_dev!DV32,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AR32<>0,Immo_blind!$AI31-Immo_dev!DW32,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AS32<>0,Immo_blind!$AI31-Immo_dev!DX32,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AT32<>0,Immo_blind!$AI31-Immo_dev!DY32,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AU32<>0,Immo_blind!$AI31-Immo_dev!DZ32,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AV32<>0,Immo_blind!$AI31-Immo_dev!EA32,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AW32<>0,Immo_blind!$AI31-Immo_dev!EB32,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AX32<>0,Immo_blind!$AI31-Immo_dev!EC32,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AY32<>0,Immo_blind!$AI31-Immo_dev!ED32,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ32<>0,Immo_blind!$AI31-Immo_dev!EE32,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BA32<>0,Immo_blind!$AI31-Immo_dev!EF32,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BB32<>0,Immo_blind!$AI31-Immo_dev!EG32,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BC32<>0,Immo_blind!$AI31-Immo_dev!EH32,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BD32<>0,Immo_blind!$AI31-Immo_dev!EI32,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BE32<>0,Immo_blind!$AI31-Immo_dev!EJ32,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BF32<>0,Immo_blind!$AI31-Immo_dev!EK32,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BG32<>0,Immo_blind!$AI31-Immo_dev!EL32,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BH32<>0,Immo_blind!$AI31-Immo_dev!EM32,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BI32<>0,Immo_blind!$AI31-Immo_dev!EN32,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ32<>0,Immo_blind!$AI31-Immo_dev!EO32,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BK32<>0,Immo_blind!$AI31-Immo_dev!EP32,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BL32<>0,Immo_blind!$AI31-Immo_dev!EQ32,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BM32<>0,Immo_blind!$AI31-Immo_dev!ER32,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BN32<>0,Immo_blind!$AI31-Immo_dev!ES32,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BO32<>0,Immo_blind!$AI31-Immo_dev!ET32,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BP32<>0,Immo_blind!$AI31-Immo_dev!EU32,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ32<>0,Immo_blind!$AI31-Immo_dev!EV32,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BR32<>0,Immo_blind!$AI31-Immo_dev!EW32,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BS32<>0,Immo_blind!$AI31-Immo_dev!EX32,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BT32<>0,Immo_blind!$AI31-Immo_dev!EY32,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BU32<>0,Immo_blind!$AI31-Immo_dev!EZ32,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BV32<>0,Immo_blind!$AI31-Immo_dev!FA32,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BW32<>0,Immo_blind!$AI31-Immo_dev!FB32,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BX32<>0,Immo_blind!$AI31-Immo_dev!FC32,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BY32<>0,Immo_blind!$AI31-Immo_dev!FD32,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ32<>0,Immo_blind!$AI31-Immo_dev!FE32,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CA32<>0,Immo_blind!$AI31-Immo_dev!FF32,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CB32<>0,Immo_blind!$AI31-Immo_dev!FG32,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CC32<>0,Immo_blind!$AI31-Immo_dev!FH32,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CD32<>0,Immo_blind!$AI31-Immo_dev!FI32,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CE32<>0,Immo_blind!$AI31-Immo_dev!FJ32,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CF32<>0,Immo_blind!$AI31-Immo_dev!FK32,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CG32<>0,Immo_blind!$AI31-Immo_dev!FL32,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CH32<>0,Immo_blind!$AI31-Immo_dev!FM32,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F32,Immo_blind!$A$3:$A$93,0),0,\nIF(CI32<>0,Immo_blind!$AI31-Immo_dev!FN32,0)),0)","v":0}]
[2049,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2049},{"$f":"IFERROR(IF(G$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(F33-(Immo_blind!$AI32-F33*Immo_blind!$AN32)>0,F33-(Immo_blind!$AI32-F33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(G33-(Immo_blind!$AI32-G33*Immo_blind!$AN32)>0,G33-(Immo_blind!$AI32-G33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(H33-(Immo_blind!$AI32-H33*Immo_blind!$AN32)>0,H33-(Immo_blind!$AI32-H33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(I33-(Immo_blind!$AI32-I33*Immo_blind!$AN32)>0,I33-(Immo_blind!$AI32-I33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(J33-(Immo_blind!$AI32-J33*Immo_blind!$AN32)>0,J33-(Immo_blind!$AI32-J33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(K33-(Immo_blind!$AI32-K33*Immo_blind!$AN32)>0,K33-(Immo_blind!$AI32-K33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(L33-(Immo_blind!$AI32-L33*Immo_blind!$AN32)>0,L33-(Immo_blind!$AI32-L33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(M33-(Immo_blind!$AI32-M33*Immo_blind!$AN32)>0,M33-(Immo_blind!$AI32-M33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(N33-(Immo_blind!$AI32-N33*Immo_blind!$AN32)>0,N33-(Immo_blind!$AI32-N33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(O33-(Immo_blind!$AI32-O33*Immo_blind!$AN32)>0,O33-(Immo_blind!$AI32-O33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(P33-(Immo_blind!$AI32-P33*Immo_blind!$AN32)>0,P33-(Immo_blind!$AI32-P33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(Q33-(Immo_blind!$AI32-Q33*Immo_blind!$AN32)>0,Q33-(Immo_blind!$AI32-Q33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(R33-(Immo_blind!$AI32-R33*Immo_blind!$AN32)>0,R33-(Immo_blind!$AI32-R33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(S33-(Immo_blind!$AI32-S33*Immo_blind!$AN32)>0,S33-(Immo_blind!$AI32-S33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(T33-(Immo_blind!$AI32-T33*Immo_blind!$AN32)>0,T33-(Immo_blind!$AI32-T33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(U33-(Immo_blind!$AI32-U33*Immo_blind!$AN32)>0,U33-(Immo_blind!$AI32-U33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(V33-(Immo_blind!$AI32-V33*Immo_blind!$AN32)>0,V33-(Immo_blind!$AI32-V33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(W33-(Immo_blind!$AI32-W33*Immo_blind!$AN32)>0,W33-(Immo_blind!$AI32-W33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(X33-(Immo_blind!$AI32-X33*Immo_blind!$AN32)>0,X33-(Immo_blind!$AI32-X33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(Y33-(Immo_blind!$AI32-Y33*Immo_blind!$AN32)>0,Y33-(Immo_blind!$AI32-Y33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(Z33-(Immo_blind!$AI32-Z33*Immo_blind!$AN32)>0,Z33-(Immo_blind!$AI32-Z33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AA33-(Immo_blind!$AI32-AA33*Immo_blind!$AN32)>0,AA33-(Immo_blind!$AI32-AA33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AB33-(Immo_blind!$AI32-AB33*Immo_blind!$AN32)>0,AB33-(Immo_blind!$AI32-AB33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AC33-(Immo_blind!$AI32-AC33*Immo_blind!$AN32)>0,AC33-(Immo_blind!$AI32-AC33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AD33-(Immo_blind!$AI32-AD33*Immo_blind!$AN32)>0,AD33-(Immo_blind!$AI32-AD33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AE33-(Immo_blind!$AI32-AE33*Immo_blind!$AN32)>0,AE33-(Immo_blind!$AI32-AE33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AF33-(Immo_blind!$AI32-AF33*Immo_blind!$AN32)>0,AF33-(Immo_blind!$AI32-AF33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AG33-(Immo_blind!$AI32-AG33*Immo_blind!$AN32)>0,AG33-(Immo_blind!$AI32-AG33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AH33-(Immo_blind!$AI32-AH33*Immo_blind!$AN32)>0,AH33-(Immo_blind!$AI32-AH33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AI33-(Immo_blind!$AI32-AI33*Immo_blind!$AN32)>0,AI33-(Immo_blind!$AI32-AI33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AJ33-(Immo_blind!$AI32-AJ33*Immo_blind!$AN32)>0,AJ33-(Immo_blind!$AI32-AJ33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AK33-(Immo_blind!$AI32-AK33*Immo_blind!$AN32)>0,AK33-(Immo_blind!$AI32-AK33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AL33-(Immo_blind!$AI32-AL33*Immo_blind!$AN32)>0,AL33-(Immo_blind!$AI32-AL33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AM33-(Immo_blind!$AI32-AM33*Immo_blind!$AN32)>0,AM33-(Immo_blind!$AI32-AM33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AN33-(Immo_blind!$AI32-AN33*Immo_blind!$AN32)>0,AN33-(Immo_blind!$AI32-AN33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AO33-(Immo_blind!$AI32-AO33*Immo_blind!$AN32)>0,AO33-(Immo_blind!$AI32-AO33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AP33-(Immo_blind!$AI32-AP33*Immo_blind!$AN32)>0,AP33-(Immo_blind!$AI32-AP33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AQ33-(Immo_blind!$AI32-AQ33*Immo_blind!$AN32)>0,AQ33-(Immo_blind!$AI32-AQ33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AR33-(Immo_blind!$AI32-AR33*Immo_blind!$AN32)>0,AR33-(Immo_blind!$AI32-AR33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AS33-(Immo_blind!$AI32-AS33*Immo_blind!$AN32)>0,AS33-(Immo_blind!$AI32-AS33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AT33-(Immo_blind!$AI32-AT33*Immo_blind!$AN32)>0,AT33-(Immo_blind!$AI32-AT33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AU33-(Immo_blind!$AI32-AU33*Immo_blind!$AN32)>0,AU33-(Immo_blind!$AI32-AU33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AV33-(Immo_blind!$AI32-AV33*Immo_blind!$AN32)>0,AV33-(Immo_blind!$AI32-AV33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AW33-(Immo_blind!$AI32-AW33*Immo_blind!$AN32)>0,AW33-(Immo_blind!$AI32-AW33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AX33-(Immo_blind!$AI32-AX33*Immo_blind!$AN32)>0,AX33-(Immo_blind!$AI32-AX33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AY33-(Immo_blind!$AI32-AY33*Immo_blind!$AN32)>0,AY33-(Immo_blind!$AI32-AY33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(AZ33-(Immo_blind!$AI32-AZ33*Immo_blind!$AN32)>0,AZ33-(Immo_blind!$AI32-AZ33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BA33-(Immo_blind!$AI32-BA33*Immo_blind!$AN32)>0,BA33-(Immo_blind!$AI32-BA33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BB33-(Immo_blind!$AI32-BB33*Immo_blind!$AN32)>0,BB33-(Immo_blind!$AI32-BB33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BC33-(Immo_blind!$AI32-BC33*Immo_blind!$AN32)>0,BC33-(Immo_blind!$AI32-BC33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BD33-(Immo_blind!$AI32-BD33*Immo_blind!$AN32)>0,BD33-(Immo_blind!$AI32-BD33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BE33-(Immo_blind!$AI32-BE33*Immo_blind!$AN32)>0,BE33-(Immo_blind!$AI32-BE33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BF33-(Immo_blind!$AI32-BF33*Immo_blind!$AN32)>0,BF33-(Immo_blind!$AI32-BF33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BG33-(Immo_blind!$AI32-BG33*Immo_blind!$AN32)>0,BG33-(Immo_blind!$AI32-BG33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BH33-(Immo_blind!$AI32-BH33*Immo_blind!$AN32)>0,BH33-(Immo_blind!$AI32-BH33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BI33-(Immo_blind!$AI32-BI33*Immo_blind!$AN32)>0,BI33-(Immo_blind!$AI32-BI33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BJ33-(Immo_blind!$AI32-BJ33*Immo_blind!$AN32)>0,BJ33-(Immo_blind!$AI32-BJ33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BK33-(Immo_blind!$AI32-BK33*Immo_blind!$AN32)>0,BK33-(Immo_blind!$AI32-BK33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BL33-(Immo_blind!$AI32-BL33*Immo_blind!$AN32)>0,BL33-(Immo_blind!$AI32-BL33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BM33-(Immo_blind!$AI32-BM33*Immo_blind!$AN32)>0,BM33-(Immo_blind!$AI32-BM33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BN33-(Immo_blind!$AI32-BN33*Immo_blind!$AN32)>0,BN33-(Immo_blind!$AI32-BN33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BO33-(Immo_blind!$AI32-BO33*Immo_blind!$AN32)>0,BO33-(Immo_blind!$AI32-BO33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BP33-(Immo_blind!$AI32-BP33*Immo_blind!$AN32)>0,BP33-(Immo_blind!$AI32-BP33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BQ33-(Immo_blind!$AI32-BQ33*Immo_blind!$AN32)>0,BQ33-(Immo_blind!$AI32-BQ33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BR33-(Immo_blind!$AI32-BR33*Immo_blind!$AN32)>0,BR33-(Immo_blind!$AI32-BR33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BS33-(Immo_blind!$AI32-BS33*Immo_blind!$AN32)>0,BS33-(Immo_blind!$AI32-BS33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BT33-(Immo_blind!$AI32-BT33*Immo_blind!$AN32)>0,BT33-(Immo_blind!$AI32-BT33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BU33-(Immo_blind!$AI32-BU33*Immo_blind!$AN32)>0,BU33-(Immo_blind!$AI32-BU33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BV33-(Immo_blind!$AI32-BV33*Immo_blind!$AN32)>0,BV33-(Immo_blind!$AI32-BV33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BW33-(Immo_blind!$AI32-BW33*Immo_blind!$AN32)>0,BW33-(Immo_blind!$AI32-BW33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BX33-(Immo_blind!$AI32-BX33*Immo_blind!$AN32)>0,BX33-(Immo_blind!$AI32-BX33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BY33-(Immo_blind!$AI32-BY33*Immo_blind!$AN32)>0,BY33-(Immo_blind!$AI32-BY33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(BZ33-(Immo_blind!$AI32-BZ33*Immo_blind!$AN32)>0,BZ33-(Immo_blind!$AI32-BZ33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(CA33-(Immo_blind!$AI32-CA33*Immo_blind!$AN32)>0,CA33-(Immo_blind!$AI32-CA33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(CB33-(Immo_blind!$AI32-CB33*Immo_blind!$AN32)>0,CB33-(Immo_blind!$AI32-CB33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(CC33-(Immo_blind!$AI32-CC33*Immo_blind!$AN32)>0,CC33-(Immo_blind!$AI32-CC33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(CD33-(Immo_blind!$AI32-CD33*Immo_blind!$AN32)>0,CD33-(Immo_blind!$AI32-CD33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(CE33-(Immo_blind!$AI32-CE33*Immo_blind!$AN32)>0,CE33-(Immo_blind!$AI32-CE33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(CF33-(Immo_blind!$AI32-CF33*Immo_blind!$AN32)>0,CF33-(Immo_blind!$AI32-CF33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(CG33-(Immo_blind!$AI32-CG33*Immo_blind!$AN32)>0,CG33-(Immo_blind!$AI32-CG33*Immo_blind!$AN32),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F33,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F33,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA32,\nIF(CH33-(Immo_blind!$AI32-CH33*Immo_blind!$AN32)>0,CH33-(Immo_blind!$AI32-CH33*Immo_blind!$AN32),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2049},{"$f":"IFERROR(IF(CL$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nG33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nH33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nI33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nJ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nK33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nL33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nM33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nN33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nO33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nP33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nQ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nR33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nS33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nT33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nU33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nV33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nW33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nX33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nY33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nZ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAA33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAB33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAC33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAD33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAE33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAF33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAG33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAH33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAI33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAJ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAK33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAL33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAM33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAN33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAO33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAP33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAQ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAR33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAS33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAT33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAU33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAV33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAW33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAX33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAY33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nAZ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBA33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBB33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBC33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBD33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBE33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBF33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBG33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBH33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBI33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBJ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBK33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBL33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBM33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBN33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBO33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBP33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBQ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBR33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBS33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBT33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBU33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBV33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBW33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBX33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBY33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nBZ33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCA33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCB33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCC33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCD33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCE33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCF33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCG33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCH33*Immo_blind!$AN32),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nCI33*Immo_blind!$AN32),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2049},{"$f":"IFERROR(IF(FQ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(G33<>0,Immo_blind!$AI32-Immo_dev!CL33,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(H33<>0,Immo_blind!$AI32-Immo_dev!CM33,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(I33<>0,Immo_blind!$AI32-Immo_dev!CN33,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(J33<>0,Immo_blind!$AI32-Immo_dev!CO33,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(K33<>0,Immo_blind!$AI32-Immo_dev!CP33,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(L33<>0,Immo_blind!$AI32-Immo_dev!CQ33,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(M33<>0,Immo_blind!$AI32-Immo_dev!CR33,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(N33<>0,Immo_blind!$AI32-Immo_dev!CS33,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(O33<>0,Immo_blind!$AI32-Immo_dev!CT33,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(P33<>0,Immo_blind!$AI32-Immo_dev!CU33,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(Q33<>0,Immo_blind!$AI32-Immo_dev!CV33,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(R33<>0,Immo_blind!$AI32-Immo_dev!CW33,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(S33<>0,Immo_blind!$AI32-Immo_dev!CX33,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(T33<>0,Immo_blind!$AI32-Immo_dev!CY33,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(U33<>0,Immo_blind!$AI32-Immo_dev!CZ33,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(V33<>0,Immo_blind!$AI32-Immo_dev!DA33,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(W33<>0,Immo_blind!$AI32-Immo_dev!DB33,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(X33<>0,Immo_blind!$AI32-Immo_dev!DC33,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(Y33<>0,Immo_blind!$AI32-Immo_dev!DD33,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(Z33<>0,Immo_blind!$AI32-Immo_dev!DE33,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AA33<>0,Immo_blind!$AI32-Immo_dev!DF33,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AB33<>0,Immo_blind!$AI32-Immo_dev!DG33,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AC33<>0,Immo_blind!$AI32-Immo_dev!DH33,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AD33<>0,Immo_blind!$AI32-Immo_dev!DI33,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AE33<>0,Immo_blind!$AI32-Immo_dev!DJ33,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AF33<>0,Immo_blind!$AI32-Immo_dev!DK33,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AG33<>0,Immo_blind!$AI32-Immo_dev!DL33,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AH33<>0,Immo_blind!$AI32-Immo_dev!DM33,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AI33<>0,Immo_blind!$AI32-Immo_dev!DN33,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ33<>0,Immo_blind!$AI32-Immo_dev!DO33,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AK33<>0,Immo_blind!$AI32-Immo_dev!DP33,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AL33<>0,Immo_blind!$AI32-Immo_dev!DQ33,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AM33<>0,Immo_blind!$AI32-Immo_dev!DR33,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AN33<>0,Immo_blind!$AI32-Immo_dev!DS33,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AO33<>0,Immo_blind!$AI32-Immo_dev!DT33,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AP33<>0,Immo_blind!$AI32-Immo_dev!DU33,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ33<>0,Immo_blind!$AI32-Immo_dev!DV33,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AR33<>0,Immo_blind!$AI32-Immo_dev!DW33,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AS33<>0,Immo_blind!$AI32-Immo_dev!DX33,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AT33<>0,Immo_blind!$AI32-Immo_dev!DY33,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AU33<>0,Immo_blind!$AI32-Immo_dev!DZ33,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AV33<>0,Immo_blind!$AI32-Immo_dev!EA33,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AW33<>0,Immo_blind!$AI32-Immo_dev!EB33,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AX33<>0,Immo_blind!$AI32-Immo_dev!EC33,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AY33<>0,Immo_blind!$AI32-Immo_dev!ED33,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ33<>0,Immo_blind!$AI32-Immo_dev!EE33,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BA33<>0,Immo_blind!$AI32-Immo_dev!EF33,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BB33<>0,Immo_blind!$AI32-Immo_dev!EG33,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BC33<>0,Immo_blind!$AI32-Immo_dev!EH33,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BD33<>0,Immo_blind!$AI32-Immo_dev!EI33,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BE33<>0,Immo_blind!$AI32-Immo_dev!EJ33,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BF33<>0,Immo_blind!$AI32-Immo_dev!EK33,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BG33<>0,Immo_blind!$AI32-Immo_dev!EL33,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BH33<>0,Immo_blind!$AI32-Immo_dev!EM33,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BI33<>0,Immo_blind!$AI32-Immo_dev!EN33,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ33<>0,Immo_blind!$AI32-Immo_dev!EO33,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BK33<>0,Immo_blind!$AI32-Immo_dev!EP33,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BL33<>0,Immo_blind!$AI32-Immo_dev!EQ33,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BM33<>0,Immo_blind!$AI32-Immo_dev!ER33,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BN33<>0,Immo_blind!$AI32-Immo_dev!ES33,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BO33<>0,Immo_blind!$AI32-Immo_dev!ET33,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BP33<>0,Immo_blind!$AI32-Immo_dev!EU33,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ33<>0,Immo_blind!$AI32-Immo_dev!EV33,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BR33<>0,Immo_blind!$AI32-Immo_dev!EW33,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BS33<>0,Immo_blind!$AI32-Immo_dev!EX33,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BT33<>0,Immo_blind!$AI32-Immo_dev!EY33,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BU33<>0,Immo_blind!$AI32-Immo_dev!EZ33,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BV33<>0,Immo_blind!$AI32-Immo_dev!FA33,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BW33<>0,Immo_blind!$AI32-Immo_dev!FB33,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BX33<>0,Immo_blind!$AI32-Immo_dev!FC33,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BY33<>0,Immo_blind!$AI32-Immo_dev!FD33,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ33<>0,Immo_blind!$AI32-Immo_dev!FE33,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CA33<>0,Immo_blind!$AI32-Immo_dev!FF33,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CB33<>0,Immo_blind!$AI32-Immo_dev!FG33,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CC33<>0,Immo_blind!$AI32-Immo_dev!FH33,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CD33<>0,Immo_blind!$AI32-Immo_dev!FI33,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CE33<>0,Immo_blind!$AI32-Immo_dev!FJ33,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CF33<>0,Immo_blind!$AI32-Immo_dev!FK33,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CG33<>0,Immo_blind!$AI32-Immo_dev!FL33,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CH33<>0,Immo_blind!$AI32-Immo_dev!FM33,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F33,Immo_blind!$A$3:$A$93,0),0,\nIF(CI33<>0,Immo_blind!$AI32-Immo_dev!FN33,0)),0)","v":0}]
[2050,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2050},{"$f":"IFERROR(IF(G$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(F34-(Immo_blind!$AI33-F34*Immo_blind!$AN33)>0,F34-(Immo_blind!$AI33-F34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(G34-(Immo_blind!$AI33-G34*Immo_blind!$AN33)>0,G34-(Immo_blind!$AI33-G34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(H34-(Immo_blind!$AI33-H34*Immo_blind!$AN33)>0,H34-(Immo_blind!$AI33-H34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(I34-(Immo_blind!$AI33-I34*Immo_blind!$AN33)>0,I34-(Immo_blind!$AI33-I34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(J34-(Immo_blind!$AI33-J34*Immo_blind!$AN33)>0,J34-(Immo_blind!$AI33-J34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(K34-(Immo_blind!$AI33-K34*Immo_blind!$AN33)>0,K34-(Immo_blind!$AI33-K34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(L34-(Immo_blind!$AI33-L34*Immo_blind!$AN33)>0,L34-(Immo_blind!$AI33-L34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(M34-(Immo_blind!$AI33-M34*Immo_blind!$AN33)>0,M34-(Immo_blind!$AI33-M34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(N34-(Immo_blind!$AI33-N34*Immo_blind!$AN33)>0,N34-(Immo_blind!$AI33-N34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(O34-(Immo_blind!$AI33-O34*Immo_blind!$AN33)>0,O34-(Immo_blind!$AI33-O34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(P34-(Immo_blind!$AI33-P34*Immo_blind!$AN33)>0,P34-(Immo_blind!$AI33-P34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(Q34-(Immo_blind!$AI33-Q34*Immo_blind!$AN33)>0,Q34-(Immo_blind!$AI33-Q34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(R34-(Immo_blind!$AI33-R34*Immo_blind!$AN33)>0,R34-(Immo_blind!$AI33-R34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(S34-(Immo_blind!$AI33-S34*Immo_blind!$AN33)>0,S34-(Immo_blind!$AI33-S34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(T34-(Immo_blind!$AI33-T34*Immo_blind!$AN33)>0,T34-(Immo_blind!$AI33-T34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(U34-(Immo_blind!$AI33-U34*Immo_blind!$AN33)>0,U34-(Immo_blind!$AI33-U34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(V34-(Immo_blind!$AI33-V34*Immo_blind!$AN33)>0,V34-(Immo_blind!$AI33-V34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(W34-(Immo_blind!$AI33-W34*Immo_blind!$AN33)>0,W34-(Immo_blind!$AI33-W34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(X34-(Immo_blind!$AI33-X34*Immo_blind!$AN33)>0,X34-(Immo_blind!$AI33-X34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(Y34-(Immo_blind!$AI33-Y34*Immo_blind!$AN33)>0,Y34-(Immo_blind!$AI33-Y34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(Z34-(Immo_blind!$AI33-Z34*Immo_blind!$AN33)>0,Z34-(Immo_blind!$AI33-Z34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AA34-(Immo_blind!$AI33-AA34*Immo_blind!$AN33)>0,AA34-(Immo_blind!$AI33-AA34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AB34-(Immo_blind!$AI33-AB34*Immo_blind!$AN33)>0,AB34-(Immo_blind!$AI33-AB34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AC34-(Immo_blind!$AI33-AC34*Immo_blind!$AN33)>0,AC34-(Immo_blind!$AI33-AC34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AD34-(Immo_blind!$AI33-AD34*Immo_blind!$AN33)>0,AD34-(Immo_blind!$AI33-AD34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AE34-(Immo_blind!$AI33-AE34*Immo_blind!$AN33)>0,AE34-(Immo_blind!$AI33-AE34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AF34-(Immo_blind!$AI33-AF34*Immo_blind!$AN33)>0,AF34-(Immo_blind!$AI33-AF34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AG34-(Immo_blind!$AI33-AG34*Immo_blind!$AN33)>0,AG34-(Immo_blind!$AI33-AG34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AH34-(Immo_blind!$AI33-AH34*Immo_blind!$AN33)>0,AH34-(Immo_blind!$AI33-AH34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AI34-(Immo_blind!$AI33-AI34*Immo_blind!$AN33)>0,AI34-(Immo_blind!$AI33-AI34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AJ34-(Immo_blind!$AI33-AJ34*Immo_blind!$AN33)>0,AJ34-(Immo_blind!$AI33-AJ34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AK34-(Immo_blind!$AI33-AK34*Immo_blind!$AN33)>0,AK34-(Immo_blind!$AI33-AK34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AL34-(Immo_blind!$AI33-AL34*Immo_blind!$AN33)>0,AL34-(Immo_blind!$AI33-AL34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AM34-(Immo_blind!$AI33-AM34*Immo_blind!$AN33)>0,AM34-(Immo_blind!$AI33-AM34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AN34-(Immo_blind!$AI33-AN34*Immo_blind!$AN33)>0,AN34-(Immo_blind!$AI33-AN34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AO34-(Immo_blind!$AI33-AO34*Immo_blind!$AN33)>0,AO34-(Immo_blind!$AI33-AO34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AP34-(Immo_blind!$AI33-AP34*Immo_blind!$AN33)>0,AP34-(Immo_blind!$AI33-AP34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AQ34-(Immo_blind!$AI33-AQ34*Immo_blind!$AN33)>0,AQ34-(Immo_blind!$AI33-AQ34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AR34-(Immo_blind!$AI33-AR34*Immo_blind!$AN33)>0,AR34-(Immo_blind!$AI33-AR34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AS34-(Immo_blind!$AI33-AS34*Immo_blind!$AN33)>0,AS34-(Immo_blind!$AI33-AS34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AT34-(Immo_blind!$AI33-AT34*Immo_blind!$AN33)>0,AT34-(Immo_blind!$AI33-AT34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AU34-(Immo_blind!$AI33-AU34*Immo_blind!$AN33)>0,AU34-(Immo_blind!$AI33-AU34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AV34-(Immo_blind!$AI33-AV34*Immo_blind!$AN33)>0,AV34-(Immo_blind!$AI33-AV34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AW34-(Immo_blind!$AI33-AW34*Immo_blind!$AN33)>0,AW34-(Immo_blind!$AI33-AW34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AX34-(Immo_blind!$AI33-AX34*Immo_blind!$AN33)>0,AX34-(Immo_blind!$AI33-AX34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AY34-(Immo_blind!$AI33-AY34*Immo_blind!$AN33)>0,AY34-(Immo_blind!$AI33-AY34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(AZ34-(Immo_blind!$AI33-AZ34*Immo_blind!$AN33)>0,AZ34-(Immo_blind!$AI33-AZ34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BA34-(Immo_blind!$AI33-BA34*Immo_blind!$AN33)>0,BA34-(Immo_blind!$AI33-BA34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BB34-(Immo_blind!$AI33-BB34*Immo_blind!$AN33)>0,BB34-(Immo_blind!$AI33-BB34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BC34-(Immo_blind!$AI33-BC34*Immo_blind!$AN33)>0,BC34-(Immo_blind!$AI33-BC34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BD34-(Immo_blind!$AI33-BD34*Immo_blind!$AN33)>0,BD34-(Immo_blind!$AI33-BD34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BE34-(Immo_blind!$AI33-BE34*Immo_blind!$AN33)>0,BE34-(Immo_blind!$AI33-BE34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BF34-(Immo_blind!$AI33-BF34*Immo_blind!$AN33)>0,BF34-(Immo_blind!$AI33-BF34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BG34-(Immo_blind!$AI33-BG34*Immo_blind!$AN33)>0,BG34-(Immo_blind!$AI33-BG34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BH34-(Immo_blind!$AI33-BH34*Immo_blind!$AN33)>0,BH34-(Immo_blind!$AI33-BH34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BI34-(Immo_blind!$AI33-BI34*Immo_blind!$AN33)>0,BI34-(Immo_blind!$AI33-BI34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BJ34-(Immo_blind!$AI33-BJ34*Immo_blind!$AN33)>0,BJ34-(Immo_blind!$AI33-BJ34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BK34-(Immo_blind!$AI33-BK34*Immo_blind!$AN33)>0,BK34-(Immo_blind!$AI33-BK34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BL34-(Immo_blind!$AI33-BL34*Immo_blind!$AN33)>0,BL34-(Immo_blind!$AI33-BL34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BM34-(Immo_blind!$AI33-BM34*Immo_blind!$AN33)>0,BM34-(Immo_blind!$AI33-BM34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BN34-(Immo_blind!$AI33-BN34*Immo_blind!$AN33)>0,BN34-(Immo_blind!$AI33-BN34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BO34-(Immo_blind!$AI33-BO34*Immo_blind!$AN33)>0,BO34-(Immo_blind!$AI33-BO34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BP34-(Immo_blind!$AI33-BP34*Immo_blind!$AN33)>0,BP34-(Immo_blind!$AI33-BP34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BQ34-(Immo_blind!$AI33-BQ34*Immo_blind!$AN33)>0,BQ34-(Immo_blind!$AI33-BQ34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BR34-(Immo_blind!$AI33-BR34*Immo_blind!$AN33)>0,BR34-(Immo_blind!$AI33-BR34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BS34-(Immo_blind!$AI33-BS34*Immo_blind!$AN33)>0,BS34-(Immo_blind!$AI33-BS34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BT34-(Immo_blind!$AI33-BT34*Immo_blind!$AN33)>0,BT34-(Immo_blind!$AI33-BT34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BU34-(Immo_blind!$AI33-BU34*Immo_blind!$AN33)>0,BU34-(Immo_blind!$AI33-BU34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BV34-(Immo_blind!$AI33-BV34*Immo_blind!$AN33)>0,BV34-(Immo_blind!$AI33-BV34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BW34-(Immo_blind!$AI33-BW34*Immo_blind!$AN33)>0,BW34-(Immo_blind!$AI33-BW34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BX34-(Immo_blind!$AI33-BX34*Immo_blind!$AN33)>0,BX34-(Immo_blind!$AI33-BX34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BY34-(Immo_blind!$AI33-BY34*Immo_blind!$AN33)>0,BY34-(Immo_blind!$AI33-BY34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(BZ34-(Immo_blind!$AI33-BZ34*Immo_blind!$AN33)>0,BZ34-(Immo_blind!$AI33-BZ34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(CA34-(Immo_blind!$AI33-CA34*Immo_blind!$AN33)>0,CA34-(Immo_blind!$AI33-CA34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(CB34-(Immo_blind!$AI33-CB34*Immo_blind!$AN33)>0,CB34-(Immo_blind!$AI33-CB34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(CC34-(Immo_blind!$AI33-CC34*Immo_blind!$AN33)>0,CC34-(Immo_blind!$AI33-CC34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(CD34-(Immo_blind!$AI33-CD34*Immo_blind!$AN33)>0,CD34-(Immo_blind!$AI33-CD34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(CE34-(Immo_blind!$AI33-CE34*Immo_blind!$AN33)>0,CE34-(Immo_blind!$AI33-CE34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(CF34-(Immo_blind!$AI33-CF34*Immo_blind!$AN33)>0,CF34-(Immo_blind!$AI33-CF34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(CG34-(Immo_blind!$AI33-CG34*Immo_blind!$AN33)>0,CG34-(Immo_blind!$AI33-CG34*Immo_blind!$AN33),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F34,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F34,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA33,\nIF(CH34-(Immo_blind!$AI33-CH34*Immo_blind!$AN33)>0,CH34-(Immo_blind!$AI33-CH34*Immo_blind!$AN33),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2050},{"$f":"IFERROR(IF(CL$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nG34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nH34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nI34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nJ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nK34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nL34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nM34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nN34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nO34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nP34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nQ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nR34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nS34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nT34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nU34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nV34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nW34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nX34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nY34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nZ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAA34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAB34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAC34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAD34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAE34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAF34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAG34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAH34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAI34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAJ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAK34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAL34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAM34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAN34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAO34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAP34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAQ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAR34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAS34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAT34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAU34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAV34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAW34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAX34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAY34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nAZ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBA34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBB34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBC34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBD34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBE34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBF34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBG34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBH34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBI34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBJ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBK34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBL34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBM34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBN34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBO34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBP34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBQ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBR34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBS34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBT34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBU34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBV34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBW34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBX34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBY34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nBZ34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCA34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCB34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCC34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCD34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCE34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCF34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCG34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCH34*Immo_blind!$AN33),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nCI34*Immo_blind!$AN33),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2050},{"$f":"IFERROR(IF(FQ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(G34<>0,Immo_blind!$AI33-Immo_dev!CL34,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(H34<>0,Immo_blind!$AI33-Immo_dev!CM34,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(I34<>0,Immo_blind!$AI33-Immo_dev!CN34,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(J34<>0,Immo_blind!$AI33-Immo_dev!CO34,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(K34<>0,Immo_blind!$AI33-Immo_dev!CP34,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(L34<>0,Immo_blind!$AI33-Immo_dev!CQ34,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(M34<>0,Immo_blind!$AI33-Immo_dev!CR34,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(N34<>0,Immo_blind!$AI33-Immo_dev!CS34,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(O34<>0,Immo_blind!$AI33-Immo_dev!CT34,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(P34<>0,Immo_blind!$AI33-Immo_dev!CU34,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(Q34<>0,Immo_blind!$AI33-Immo_dev!CV34,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(R34<>0,Immo_blind!$AI33-Immo_dev!CW34,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(S34<>0,Immo_blind!$AI33-Immo_dev!CX34,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(T34<>0,Immo_blind!$AI33-Immo_dev!CY34,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(U34<>0,Immo_blind!$AI33-Immo_dev!CZ34,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(V34<>0,Immo_blind!$AI33-Immo_dev!DA34,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(W34<>0,Immo_blind!$AI33-Immo_dev!DB34,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(X34<>0,Immo_blind!$AI33-Immo_dev!DC34,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(Y34<>0,Immo_blind!$AI33-Immo_dev!DD34,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(Z34<>0,Immo_blind!$AI33-Immo_dev!DE34,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AA34<>0,Immo_blind!$AI33-Immo_dev!DF34,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AB34<>0,Immo_blind!$AI33-Immo_dev!DG34,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AC34<>0,Immo_blind!$AI33-Immo_dev!DH34,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AD34<>0,Immo_blind!$AI33-Immo_dev!DI34,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AE34<>0,Immo_blind!$AI33-Immo_dev!DJ34,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AF34<>0,Immo_blind!$AI33-Immo_dev!DK34,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AG34<>0,Immo_blind!$AI33-Immo_dev!DL34,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AH34<>0,Immo_blind!$AI33-Immo_dev!DM34,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AI34<>0,Immo_blind!$AI33-Immo_dev!DN34,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ34<>0,Immo_blind!$AI33-Immo_dev!DO34,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AK34<>0,Immo_blind!$AI33-Immo_dev!DP34,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AL34<>0,Immo_blind!$AI33-Immo_dev!DQ34,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AM34<>0,Immo_blind!$AI33-Immo_dev!DR34,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AN34<>0,Immo_blind!$AI33-Immo_dev!DS34,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AO34<>0,Immo_blind!$AI33-Immo_dev!DT34,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AP34<>0,Immo_blind!$AI33-Immo_dev!DU34,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ34<>0,Immo_blind!$AI33-Immo_dev!DV34,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AR34<>0,Immo_blind!$AI33-Immo_dev!DW34,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AS34<>0,Immo_blind!$AI33-Immo_dev!DX34,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AT34<>0,Immo_blind!$AI33-Immo_dev!DY34,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AU34<>0,Immo_blind!$AI33-Immo_dev!DZ34,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AV34<>0,Immo_blind!$AI33-Immo_dev!EA34,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AW34<>0,Immo_blind!$AI33-Immo_dev!EB34,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AX34<>0,Immo_blind!$AI33-Immo_dev!EC34,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AY34<>0,Immo_blind!$AI33-Immo_dev!ED34,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ34<>0,Immo_blind!$AI33-Immo_dev!EE34,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BA34<>0,Immo_blind!$AI33-Immo_dev!EF34,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BB34<>0,Immo_blind!$AI33-Immo_dev!EG34,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BC34<>0,Immo_blind!$AI33-Immo_dev!EH34,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BD34<>0,Immo_blind!$AI33-Immo_dev!EI34,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BE34<>0,Immo_blind!$AI33-Immo_dev!EJ34,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BF34<>0,Immo_blind!$AI33-Immo_dev!EK34,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BG34<>0,Immo_blind!$AI33-Immo_dev!EL34,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BH34<>0,Immo_blind!$AI33-Immo_dev!EM34,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BI34<>0,Immo_blind!$AI33-Immo_dev!EN34,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ34<>0,Immo_blind!$AI33-Immo_dev!EO34,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BK34<>0,Immo_blind!$AI33-Immo_dev!EP34,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BL34<>0,Immo_blind!$AI33-Immo_dev!EQ34,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BM34<>0,Immo_blind!$AI33-Immo_dev!ER34,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BN34<>0,Immo_blind!$AI33-Immo_dev!ES34,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BO34<>0,Immo_blind!$AI33-Immo_dev!ET34,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BP34<>0,Immo_blind!$AI33-Immo_dev!EU34,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ34<>0,Immo_blind!$AI33-Immo_dev!EV34,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BR34<>0,Immo_blind!$AI33-Immo_dev!EW34,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BS34<>0,Immo_blind!$AI33-Immo_dev!EX34,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BT34<>0,Immo_blind!$AI33-Immo_dev!EY34,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BU34<>0,Immo_blind!$AI33-Immo_dev!EZ34,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BV34<>0,Immo_blind!$AI33-Immo_dev!FA34,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BW34<>0,Immo_blind!$AI33-Immo_dev!FB34,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BX34<>0,Immo_blind!$AI33-Immo_dev!FC34,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BY34<>0,Immo_blind!$AI33-Immo_dev!FD34,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ34<>0,Immo_blind!$AI33-Immo_dev!FE34,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CA34<>0,Immo_blind!$AI33-Immo_dev!FF34,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CB34<>0,Immo_blind!$AI33-Immo_dev!FG34,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CC34<>0,Immo_blind!$AI33-Immo_dev!FH34,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CD34<>0,Immo_blind!$AI33-Immo_dev!FI34,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CE34<>0,Immo_blind!$AI33-Immo_dev!FJ34,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CF34<>0,Immo_blind!$AI33-Immo_dev!FK34,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CG34<>0,Immo_blind!$AI33-Immo_dev!FL34,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CH34<>0,Immo_blind!$AI33-Immo_dev!FM34,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F34,Immo_blind!$A$3:$A$93,0),0,\nIF(CI34<>0,Immo_blind!$AI33-Immo_dev!FN34,0)),0)","v":0}]
[2051,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2051},{"$f":"IFERROR(IF(G$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(F35-(Immo_blind!$AI34-F35*Immo_blind!$AN34)>0,F35-(Immo_blind!$AI34-F35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(G35-(Immo_blind!$AI34-G35*Immo_blind!$AN34)>0,G35-(Immo_blind!$AI34-G35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(H35-(Immo_blind!$AI34-H35*Immo_blind!$AN34)>0,H35-(Immo_blind!$AI34-H35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(I35-(Immo_blind!$AI34-I35*Immo_blind!$AN34)>0,I35-(Immo_blind!$AI34-I35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(J35-(Immo_blind!$AI34-J35*Immo_blind!$AN34)>0,J35-(Immo_blind!$AI34-J35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(K35-(Immo_blind!$AI34-K35*Immo_blind!$AN34)>0,K35-(Immo_blind!$AI34-K35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(L35-(Immo_blind!$AI34-L35*Immo_blind!$AN34)>0,L35-(Immo_blind!$AI34-L35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(M35-(Immo_blind!$AI34-M35*Immo_blind!$AN34)>0,M35-(Immo_blind!$AI34-M35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(N35-(Immo_blind!$AI34-N35*Immo_blind!$AN34)>0,N35-(Immo_blind!$AI34-N35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(O35-(Immo_blind!$AI34-O35*Immo_blind!$AN34)>0,O35-(Immo_blind!$AI34-O35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(P35-(Immo_blind!$AI34-P35*Immo_blind!$AN34)>0,P35-(Immo_blind!$AI34-P35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(Q35-(Immo_blind!$AI34-Q35*Immo_blind!$AN34)>0,Q35-(Immo_blind!$AI34-Q35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(R35-(Immo_blind!$AI34-R35*Immo_blind!$AN34)>0,R35-(Immo_blind!$AI34-R35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(S35-(Immo_blind!$AI34-S35*Immo_blind!$AN34)>0,S35-(Immo_blind!$AI34-S35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(T35-(Immo_blind!$AI34-T35*Immo_blind!$AN34)>0,T35-(Immo_blind!$AI34-T35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(U35-(Immo_blind!$AI34-U35*Immo_blind!$AN34)>0,U35-(Immo_blind!$AI34-U35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(V35-(Immo_blind!$AI34-V35*Immo_blind!$AN34)>0,V35-(Immo_blind!$AI34-V35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(W35-(Immo_blind!$AI34-W35*Immo_blind!$AN34)>0,W35-(Immo_blind!$AI34-W35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(X35-(Immo_blind!$AI34-X35*Immo_blind!$AN34)>0,X35-(Immo_blind!$AI34-X35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(Y35-(Immo_blind!$AI34-Y35*Immo_blind!$AN34)>0,Y35-(Immo_blind!$AI34-Y35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(Z35-(Immo_blind!$AI34-Z35*Immo_blind!$AN34)>0,Z35-(Immo_blind!$AI34-Z35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AA35-(Immo_blind!$AI34-AA35*Immo_blind!$AN34)>0,AA35-(Immo_blind!$AI34-AA35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AB35-(Immo_blind!$AI34-AB35*Immo_blind!$AN34)>0,AB35-(Immo_blind!$AI34-AB35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AC35-(Immo_blind!$AI34-AC35*Immo_blind!$AN34)>0,AC35-(Immo_blind!$AI34-AC35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AD35-(Immo_blind!$AI34-AD35*Immo_blind!$AN34)>0,AD35-(Immo_blind!$AI34-AD35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AE35-(Immo_blind!$AI34-AE35*Immo_blind!$AN34)>0,AE35-(Immo_blind!$AI34-AE35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AF35-(Immo_blind!$AI34-AF35*Immo_blind!$AN34)>0,AF35-(Immo_blind!$AI34-AF35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AG35-(Immo_blind!$AI34-AG35*Immo_blind!$AN34)>0,AG35-(Immo_blind!$AI34-AG35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AH35-(Immo_blind!$AI34-AH35*Immo_blind!$AN34)>0,AH35-(Immo_blind!$AI34-AH35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AI35-(Immo_blind!$AI34-AI35*Immo_blind!$AN34)>0,AI35-(Immo_blind!$AI34-AI35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AJ35-(Immo_blind!$AI34-AJ35*Immo_blind!$AN34)>0,AJ35-(Immo_blind!$AI34-AJ35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AK35-(Immo_blind!$AI34-AK35*Immo_blind!$AN34)>0,AK35-(Immo_blind!$AI34-AK35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AL35-(Immo_blind!$AI34-AL35*Immo_blind!$AN34)>0,AL35-(Immo_blind!$AI34-AL35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AM35-(Immo_blind!$AI34-AM35*Immo_blind!$AN34)>0,AM35-(Immo_blind!$AI34-AM35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AN35-(Immo_blind!$AI34-AN35*Immo_blind!$AN34)>0,AN35-(Immo_blind!$AI34-AN35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AO35-(Immo_blind!$AI34-AO35*Immo_blind!$AN34)>0,AO35-(Immo_blind!$AI34-AO35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AP35-(Immo_blind!$AI34-AP35*Immo_blind!$AN34)>0,AP35-(Immo_blind!$AI34-AP35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AQ35-(Immo_blind!$AI34-AQ35*Immo_blind!$AN34)>0,AQ35-(Immo_blind!$AI34-AQ35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AR35-(Immo_blind!$AI34-AR35*Immo_blind!$AN34)>0,AR35-(Immo_blind!$AI34-AR35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AS35-(Immo_blind!$AI34-AS35*Immo_blind!$AN34)>0,AS35-(Immo_blind!$AI34-AS35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AT35-(Immo_blind!$AI34-AT35*Immo_blind!$AN34)>0,AT35-(Immo_blind!$AI34-AT35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AU35-(Immo_blind!$AI34-AU35*Immo_blind!$AN34)>0,AU35-(Immo_blind!$AI34-AU35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AV35-(Immo_blind!$AI34-AV35*Immo_blind!$AN34)>0,AV35-(Immo_blind!$AI34-AV35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AW35-(Immo_blind!$AI34-AW35*Immo_blind!$AN34)>0,AW35-(Immo_blind!$AI34-AW35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AX35-(Immo_blind!$AI34-AX35*Immo_blind!$AN34)>0,AX35-(Immo_blind!$AI34-AX35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AY35-(Immo_blind!$AI34-AY35*Immo_blind!$AN34)>0,AY35-(Immo_blind!$AI34-AY35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(AZ35-(Immo_blind!$AI34-AZ35*Immo_blind!$AN34)>0,AZ35-(Immo_blind!$AI34-AZ35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BA35-(Immo_blind!$AI34-BA35*Immo_blind!$AN34)>0,BA35-(Immo_blind!$AI34-BA35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BB35-(Immo_blind!$AI34-BB35*Immo_blind!$AN34)>0,BB35-(Immo_blind!$AI34-BB35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BC35-(Immo_blind!$AI34-BC35*Immo_blind!$AN34)>0,BC35-(Immo_blind!$AI34-BC35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BD35-(Immo_blind!$AI34-BD35*Immo_blind!$AN34)>0,BD35-(Immo_blind!$AI34-BD35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BE35-(Immo_blind!$AI34-BE35*Immo_blind!$AN34)>0,BE35-(Immo_blind!$AI34-BE35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BF35-(Immo_blind!$AI34-BF35*Immo_blind!$AN34)>0,BF35-(Immo_blind!$AI34-BF35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BG35-(Immo_blind!$AI34-BG35*Immo_blind!$AN34)>0,BG35-(Immo_blind!$AI34-BG35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BH35-(Immo_blind!$AI34-BH35*Immo_blind!$AN34)>0,BH35-(Immo_blind!$AI34-BH35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BI35-(Immo_blind!$AI34-BI35*Immo_blind!$AN34)>0,BI35-(Immo_blind!$AI34-BI35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BJ35-(Immo_blind!$AI34-BJ35*Immo_blind!$AN34)>0,BJ35-(Immo_blind!$AI34-BJ35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BK35-(Immo_blind!$AI34-BK35*Immo_blind!$AN34)>0,BK35-(Immo_blind!$AI34-BK35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BL35-(Immo_blind!$AI34-BL35*Immo_blind!$AN34)>0,BL35-(Immo_blind!$AI34-BL35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BM35-(Immo_blind!$AI34-BM35*Immo_blind!$AN34)>0,BM35-(Immo_blind!$AI34-BM35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BN35-(Immo_blind!$AI34-BN35*Immo_blind!$AN34)>0,BN35-(Immo_blind!$AI34-BN35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BO35-(Immo_blind!$AI34-BO35*Immo_blind!$AN34)>0,BO35-(Immo_blind!$AI34-BO35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BP35-(Immo_blind!$AI34-BP35*Immo_blind!$AN34)>0,BP35-(Immo_blind!$AI34-BP35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BQ35-(Immo_blind!$AI34-BQ35*Immo_blind!$AN34)>0,BQ35-(Immo_blind!$AI34-BQ35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BR35-(Immo_blind!$AI34-BR35*Immo_blind!$AN34)>0,BR35-(Immo_blind!$AI34-BR35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BS35-(Immo_blind!$AI34-BS35*Immo_blind!$AN34)>0,BS35-(Immo_blind!$AI34-BS35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BT35-(Immo_blind!$AI34-BT35*Immo_blind!$AN34)>0,BT35-(Immo_blind!$AI34-BT35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BU35-(Immo_blind!$AI34-BU35*Immo_blind!$AN34)>0,BU35-(Immo_blind!$AI34-BU35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BV35-(Immo_blind!$AI34-BV35*Immo_blind!$AN34)>0,BV35-(Immo_blind!$AI34-BV35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BW35-(Immo_blind!$AI34-BW35*Immo_blind!$AN34)>0,BW35-(Immo_blind!$AI34-BW35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BX35-(Immo_blind!$AI34-BX35*Immo_blind!$AN34)>0,BX35-(Immo_blind!$AI34-BX35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BY35-(Immo_blind!$AI34-BY35*Immo_blind!$AN34)>0,BY35-(Immo_blind!$AI34-BY35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(BZ35-(Immo_blind!$AI34-BZ35*Immo_blind!$AN34)>0,BZ35-(Immo_blind!$AI34-BZ35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(CA35-(Immo_blind!$AI34-CA35*Immo_blind!$AN34)>0,CA35-(Immo_blind!$AI34-CA35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(CB35-(Immo_blind!$AI34-CB35*Immo_blind!$AN34)>0,CB35-(Immo_blind!$AI34-CB35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(CC35-(Immo_blind!$AI34-CC35*Immo_blind!$AN34)>0,CC35-(Immo_blind!$AI34-CC35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(CD35-(Immo_blind!$AI34-CD35*Immo_blind!$AN34)>0,CD35-(Immo_blind!$AI34-CD35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(CE35-(Immo_blind!$AI34-CE35*Immo_blind!$AN34)>0,CE35-(Immo_blind!$AI34-CE35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(CF35-(Immo_blind!$AI34-CF35*Immo_blind!$AN34)>0,CF35-(Immo_blind!$AI34-CF35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(CG35-(Immo_blind!$AI34-CG35*Immo_blind!$AN34)>0,CG35-(Immo_blind!$AI34-CG35*Immo_blind!$AN34),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F35,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F35,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA34,\nIF(CH35-(Immo_blind!$AI34-CH35*Immo_blind!$AN34)>0,CH35-(Immo_blind!$AI34-CH35*Immo_blind!$AN34),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2051},{"$f":"IFERROR(IF(CL$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nG35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nH35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nI35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nJ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nK35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nL35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nM35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nN35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nO35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nP35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nQ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nR35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nS35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nT35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nU35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nV35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nW35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nX35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nY35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nZ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAA35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAB35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAC35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAD35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAE35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAF35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAG35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAH35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAI35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAJ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAK35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAL35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAM35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAN35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAO35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAP35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAQ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAR35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAS35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAT35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAU35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAV35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAW35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAX35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAY35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nAZ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBA35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBB35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBC35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBD35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBE35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBF35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBG35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBH35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBI35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBJ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBK35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBL35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBM35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBN35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBO35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBP35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBQ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBR35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBS35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBT35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBU35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBV35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBW35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBX35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBY35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nBZ35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCA35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCB35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCC35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCD35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCE35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCF35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCG35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCH35*Immo_blind!$AN34),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nCI35*Immo_blind!$AN34),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2051},{"$f":"IFERROR(IF(FQ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(G35<>0,Immo_blind!$AI34-Immo_dev!CL35,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(H35<>0,Immo_blind!$AI34-Immo_dev!CM35,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(I35<>0,Immo_blind!$AI34-Immo_dev!CN35,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(J35<>0,Immo_blind!$AI34-Immo_dev!CO35,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(K35<>0,Immo_blind!$AI34-Immo_dev!CP35,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(L35<>0,Immo_blind!$AI34-Immo_dev!CQ35,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(M35<>0,Immo_blind!$AI34-Immo_dev!CR35,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(N35<>0,Immo_blind!$AI34-Immo_dev!CS35,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(O35<>0,Immo_blind!$AI34-Immo_dev!CT35,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(P35<>0,Immo_blind!$AI34-Immo_dev!CU35,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(Q35<>0,Immo_blind!$AI34-Immo_dev!CV35,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(R35<>0,Immo_blind!$AI34-Immo_dev!CW35,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(S35<>0,Immo_blind!$AI34-Immo_dev!CX35,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(T35<>0,Immo_blind!$AI34-Immo_dev!CY35,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(U35<>0,Immo_blind!$AI34-Immo_dev!CZ35,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(V35<>0,Immo_blind!$AI34-Immo_dev!DA35,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(W35<>0,Immo_blind!$AI34-Immo_dev!DB35,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(X35<>0,Immo_blind!$AI34-Immo_dev!DC35,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(Y35<>0,Immo_blind!$AI34-Immo_dev!DD35,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(Z35<>0,Immo_blind!$AI34-Immo_dev!DE35,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AA35<>0,Immo_blind!$AI34-Immo_dev!DF35,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AB35<>0,Immo_blind!$AI34-Immo_dev!DG35,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AC35<>0,Immo_blind!$AI34-Immo_dev!DH35,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AD35<>0,Immo_blind!$AI34-Immo_dev!DI35,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AE35<>0,Immo_blind!$AI34-Immo_dev!DJ35,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AF35<>0,Immo_blind!$AI34-Immo_dev!DK35,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AG35<>0,Immo_blind!$AI34-Immo_dev!DL35,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AH35<>0,Immo_blind!$AI34-Immo_dev!DM35,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AI35<>0,Immo_blind!$AI34-Immo_dev!DN35,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ35<>0,Immo_blind!$AI34-Immo_dev!DO35,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AK35<>0,Immo_blind!$AI34-Immo_dev!DP35,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AL35<>0,Immo_blind!$AI34-Immo_dev!DQ35,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AM35<>0,Immo_blind!$AI34-Immo_dev!DR35,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AN35<>0,Immo_blind!$AI34-Immo_dev!DS35,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AO35<>0,Immo_blind!$AI34-Immo_dev!DT35,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AP35<>0,Immo_blind!$AI34-Immo_dev!DU35,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ35<>0,Immo_blind!$AI34-Immo_dev!DV35,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AR35<>0,Immo_blind!$AI34-Immo_dev!DW35,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AS35<>0,Immo_blind!$AI34-Immo_dev!DX35,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AT35<>0,Immo_blind!$AI34-Immo_dev!DY35,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AU35<>0,Immo_blind!$AI34-Immo_dev!DZ35,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AV35<>0,Immo_blind!$AI34-Immo_dev!EA35,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AW35<>0,Immo_blind!$AI34-Immo_dev!EB35,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AX35<>0,Immo_blind!$AI34-Immo_dev!EC35,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AY35<>0,Immo_blind!$AI34-Immo_dev!ED35,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ35<>0,Immo_blind!$AI34-Immo_dev!EE35,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BA35<>0,Immo_blind!$AI34-Immo_dev!EF35,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BB35<>0,Immo_blind!$AI34-Immo_dev!EG35,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BC35<>0,Immo_blind!$AI34-Immo_dev!EH35,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BD35<>0,Immo_blind!$AI34-Immo_dev!EI35,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BE35<>0,Immo_blind!$AI34-Immo_dev!EJ35,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BF35<>0,Immo_blind!$AI34-Immo_dev!EK35,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BG35<>0,Immo_blind!$AI34-Immo_dev!EL35,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BH35<>0,Immo_blind!$AI34-Immo_dev!EM35,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BI35<>0,Immo_blind!$AI34-Immo_dev!EN35,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ35<>0,Immo_blind!$AI34-Immo_dev!EO35,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BK35<>0,Immo_blind!$AI34-Immo_dev!EP35,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BL35<>0,Immo_blind!$AI34-Immo_dev!EQ35,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BM35<>0,Immo_blind!$AI34-Immo_dev!ER35,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BN35<>0,Immo_blind!$AI34-Immo_dev!ES35,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BO35<>0,Immo_blind!$AI34-Immo_dev!ET35,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BP35<>0,Immo_blind!$AI34-Immo_dev!EU35,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ35<>0,Immo_blind!$AI34-Immo_dev!EV35,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BR35<>0,Immo_blind!$AI34-Immo_dev!EW35,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BS35<>0,Immo_blind!$AI34-Immo_dev!EX35,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BT35<>0,Immo_blind!$AI34-Immo_dev!EY35,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BU35<>0,Immo_blind!$AI34-Immo_dev!EZ35,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BV35<>0,Immo_blind!$AI34-Immo_dev!FA35,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BW35<>0,Immo_blind!$AI34-Immo_dev!FB35,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BX35<>0,Immo_blind!$AI34-Immo_dev!FC35,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BY35<>0,Immo_blind!$AI34-Immo_dev!FD35,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ35<>0,Immo_blind!$AI34-Immo_dev!FE35,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CA35<>0,Immo_blind!$AI34-Immo_dev!FF35,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CB35<>0,Immo_blind!$AI34-Immo_dev!FG35,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CC35<>0,Immo_blind!$AI34-Immo_dev!FH35,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CD35<>0,Immo_blind!$AI34-Immo_dev!FI35,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CE35<>0,Immo_blind!$AI34-Immo_dev!FJ35,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CF35<>0,Immo_blind!$AI34-Immo_dev!FK35,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CG35<>0,Immo_blind!$AI34-Immo_dev!FL35,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CH35<>0,Immo_blind!$AI34-Immo_dev!FM35,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F35,Immo_blind!$A$3:$A$93,0),0,\nIF(CI35<>0,Immo_blind!$AI34-Immo_dev!FN35,0)),0)","v":0}]
[2052,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2052},{"$f":"IFERROR(IF(G$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(F36-(Immo_blind!$AI35-F36*Immo_blind!$AN35)>0,F36-(Immo_blind!$AI35-F36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(G36-(Immo_blind!$AI35-G36*Immo_blind!$AN35)>0,G36-(Immo_blind!$AI35-G36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(H36-(Immo_blind!$AI35-H36*Immo_blind!$AN35)>0,H36-(Immo_blind!$AI35-H36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(I36-(Immo_blind!$AI35-I36*Immo_blind!$AN35)>0,I36-(Immo_blind!$AI35-I36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(J36-(Immo_blind!$AI35-J36*Immo_blind!$AN35)>0,J36-(Immo_blind!$AI35-J36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(K36-(Immo_blind!$AI35-K36*Immo_blind!$AN35)>0,K36-(Immo_blind!$AI35-K36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(L36-(Immo_blind!$AI35-L36*Immo_blind!$AN35)>0,L36-(Immo_blind!$AI35-L36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(M36-(Immo_blind!$AI35-M36*Immo_blind!$AN35)>0,M36-(Immo_blind!$AI35-M36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(N36-(Immo_blind!$AI35-N36*Immo_blind!$AN35)>0,N36-(Immo_blind!$AI35-N36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(O36-(Immo_blind!$AI35-O36*Immo_blind!$AN35)>0,O36-(Immo_blind!$AI35-O36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(P36-(Immo_blind!$AI35-P36*Immo_blind!$AN35)>0,P36-(Immo_blind!$AI35-P36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(Q36-(Immo_blind!$AI35-Q36*Immo_blind!$AN35)>0,Q36-(Immo_blind!$AI35-Q36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(R36-(Immo_blind!$AI35-R36*Immo_blind!$AN35)>0,R36-(Immo_blind!$AI35-R36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(S36-(Immo_blind!$AI35-S36*Immo_blind!$AN35)>0,S36-(Immo_blind!$AI35-S36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(T36-(Immo_blind!$AI35-T36*Immo_blind!$AN35)>0,T36-(Immo_blind!$AI35-T36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(U36-(Immo_blind!$AI35-U36*Immo_blind!$AN35)>0,U36-(Immo_blind!$AI35-U36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(V36-(Immo_blind!$AI35-V36*Immo_blind!$AN35)>0,V36-(Immo_blind!$AI35-V36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(W36-(Immo_blind!$AI35-W36*Immo_blind!$AN35)>0,W36-(Immo_blind!$AI35-W36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(X36-(Immo_blind!$AI35-X36*Immo_blind!$AN35)>0,X36-(Immo_blind!$AI35-X36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(Y36-(Immo_blind!$AI35-Y36*Immo_blind!$AN35)>0,Y36-(Immo_blind!$AI35-Y36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(Z36-(Immo_blind!$AI35-Z36*Immo_blind!$AN35)>0,Z36-(Immo_blind!$AI35-Z36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AA36-(Immo_blind!$AI35-AA36*Immo_blind!$AN35)>0,AA36-(Immo_blind!$AI35-AA36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AB36-(Immo_blind!$AI35-AB36*Immo_blind!$AN35)>0,AB36-(Immo_blind!$AI35-AB36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AC36-(Immo_blind!$AI35-AC36*Immo_blind!$AN35)>0,AC36-(Immo_blind!$AI35-AC36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AD36-(Immo_blind!$AI35-AD36*Immo_blind!$AN35)>0,AD36-(Immo_blind!$AI35-AD36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AE36-(Immo_blind!$AI35-AE36*Immo_blind!$AN35)>0,AE36-(Immo_blind!$AI35-AE36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AF36-(Immo_blind!$AI35-AF36*Immo_blind!$AN35)>0,AF36-(Immo_blind!$AI35-AF36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AG36-(Immo_blind!$AI35-AG36*Immo_blind!$AN35)>0,AG36-(Immo_blind!$AI35-AG36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AH36-(Immo_blind!$AI35-AH36*Immo_blind!$AN35)>0,AH36-(Immo_blind!$AI35-AH36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AI36-(Immo_blind!$AI35-AI36*Immo_blind!$AN35)>0,AI36-(Immo_blind!$AI35-AI36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AJ36-(Immo_blind!$AI35-AJ36*Immo_blind!$AN35)>0,AJ36-(Immo_blind!$AI35-AJ36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AK36-(Immo_blind!$AI35-AK36*Immo_blind!$AN35)>0,AK36-(Immo_blind!$AI35-AK36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AL36-(Immo_blind!$AI35-AL36*Immo_blind!$AN35)>0,AL36-(Immo_blind!$AI35-AL36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AM36-(Immo_blind!$AI35-AM36*Immo_blind!$AN35)>0,AM36-(Immo_blind!$AI35-AM36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AN36-(Immo_blind!$AI35-AN36*Immo_blind!$AN35)>0,AN36-(Immo_blind!$AI35-AN36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AO36-(Immo_blind!$AI35-AO36*Immo_blind!$AN35)>0,AO36-(Immo_blind!$AI35-AO36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AP36-(Immo_blind!$AI35-AP36*Immo_blind!$AN35)>0,AP36-(Immo_blind!$AI35-AP36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AQ36-(Immo_blind!$AI35-AQ36*Immo_blind!$AN35)>0,AQ36-(Immo_blind!$AI35-AQ36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AR36-(Immo_blind!$AI35-AR36*Immo_blind!$AN35)>0,AR36-(Immo_blind!$AI35-AR36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AS36-(Immo_blind!$AI35-AS36*Immo_blind!$AN35)>0,AS36-(Immo_blind!$AI35-AS36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AT36-(Immo_blind!$AI35-AT36*Immo_blind!$AN35)>0,AT36-(Immo_blind!$AI35-AT36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AU36-(Immo_blind!$AI35-AU36*Immo_blind!$AN35)>0,AU36-(Immo_blind!$AI35-AU36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AV36-(Immo_blind!$AI35-AV36*Immo_blind!$AN35)>0,AV36-(Immo_blind!$AI35-AV36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AW36-(Immo_blind!$AI35-AW36*Immo_blind!$AN35)>0,AW36-(Immo_blind!$AI35-AW36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AX36-(Immo_blind!$AI35-AX36*Immo_blind!$AN35)>0,AX36-(Immo_blind!$AI35-AX36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AY36-(Immo_blind!$AI35-AY36*Immo_blind!$AN35)>0,AY36-(Immo_blind!$AI35-AY36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(AZ36-(Immo_blind!$AI35-AZ36*Immo_blind!$AN35)>0,AZ36-(Immo_blind!$AI35-AZ36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BA36-(Immo_blind!$AI35-BA36*Immo_blind!$AN35)>0,BA36-(Immo_blind!$AI35-BA36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BB36-(Immo_blind!$AI35-BB36*Immo_blind!$AN35)>0,BB36-(Immo_blind!$AI35-BB36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BC36-(Immo_blind!$AI35-BC36*Immo_blind!$AN35)>0,BC36-(Immo_blind!$AI35-BC36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BD36-(Immo_blind!$AI35-BD36*Immo_blind!$AN35)>0,BD36-(Immo_blind!$AI35-BD36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BE36-(Immo_blind!$AI35-BE36*Immo_blind!$AN35)>0,BE36-(Immo_blind!$AI35-BE36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BF36-(Immo_blind!$AI35-BF36*Immo_blind!$AN35)>0,BF36-(Immo_blind!$AI35-BF36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BG36-(Immo_blind!$AI35-BG36*Immo_blind!$AN35)>0,BG36-(Immo_blind!$AI35-BG36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BH36-(Immo_blind!$AI35-BH36*Immo_blind!$AN35)>0,BH36-(Immo_blind!$AI35-BH36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BI36-(Immo_blind!$AI35-BI36*Immo_blind!$AN35)>0,BI36-(Immo_blind!$AI35-BI36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BJ36-(Immo_blind!$AI35-BJ36*Immo_blind!$AN35)>0,BJ36-(Immo_blind!$AI35-BJ36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BK36-(Immo_blind!$AI35-BK36*Immo_blind!$AN35)>0,BK36-(Immo_blind!$AI35-BK36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BL36-(Immo_blind!$AI35-BL36*Immo_blind!$AN35)>0,BL36-(Immo_blind!$AI35-BL36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BM36-(Immo_blind!$AI35-BM36*Immo_blind!$AN35)>0,BM36-(Immo_blind!$AI35-BM36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BN36-(Immo_blind!$AI35-BN36*Immo_blind!$AN35)>0,BN36-(Immo_blind!$AI35-BN36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BO36-(Immo_blind!$AI35-BO36*Immo_blind!$AN35)>0,BO36-(Immo_blind!$AI35-BO36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BP36-(Immo_blind!$AI35-BP36*Immo_blind!$AN35)>0,BP36-(Immo_blind!$AI35-BP36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BQ36-(Immo_blind!$AI35-BQ36*Immo_blind!$AN35)>0,BQ36-(Immo_blind!$AI35-BQ36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BR36-(Immo_blind!$AI35-BR36*Immo_blind!$AN35)>0,BR36-(Immo_blind!$AI35-BR36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BS36-(Immo_blind!$AI35-BS36*Immo_blind!$AN35)>0,BS36-(Immo_blind!$AI35-BS36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BT36-(Immo_blind!$AI35-BT36*Immo_blind!$AN35)>0,BT36-(Immo_blind!$AI35-BT36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BU36-(Immo_blind!$AI35-BU36*Immo_blind!$AN35)>0,BU36-(Immo_blind!$AI35-BU36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BV36-(Immo_blind!$AI35-BV36*Immo_blind!$AN35)>0,BV36-(Immo_blind!$AI35-BV36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BW36-(Immo_blind!$AI35-BW36*Immo_blind!$AN35)>0,BW36-(Immo_blind!$AI35-BW36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BX36-(Immo_blind!$AI35-BX36*Immo_blind!$AN35)>0,BX36-(Immo_blind!$AI35-BX36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BY36-(Immo_blind!$AI35-BY36*Immo_blind!$AN35)>0,BY36-(Immo_blind!$AI35-BY36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(BZ36-(Immo_blind!$AI35-BZ36*Immo_blind!$AN35)>0,BZ36-(Immo_blind!$AI35-BZ36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(CA36-(Immo_blind!$AI35-CA36*Immo_blind!$AN35)>0,CA36-(Immo_blind!$AI35-CA36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(CB36-(Immo_blind!$AI35-CB36*Immo_blind!$AN35)>0,CB36-(Immo_blind!$AI35-CB36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(CC36-(Immo_blind!$AI35-CC36*Immo_blind!$AN35)>0,CC36-(Immo_blind!$AI35-CC36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(CD36-(Immo_blind!$AI35-CD36*Immo_blind!$AN35)>0,CD36-(Immo_blind!$AI35-CD36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(CE36-(Immo_blind!$AI35-CE36*Immo_blind!$AN35)>0,CE36-(Immo_blind!$AI35-CE36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(CF36-(Immo_blind!$AI35-CF36*Immo_blind!$AN35)>0,CF36-(Immo_blind!$AI35-CF36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(CG36-(Immo_blind!$AI35-CG36*Immo_blind!$AN35)>0,CG36-(Immo_blind!$AI35-CG36*Immo_blind!$AN35),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F36,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F36,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA35,\nIF(CH36-(Immo_blind!$AI35-CH36*Immo_blind!$AN35)>0,CH36-(Immo_blind!$AI35-CH36*Immo_blind!$AN35),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2052},{"$f":"IFERROR(IF(CL$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nG36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nH36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nI36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nJ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nK36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nL36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nM36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nN36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nO36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nP36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nQ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nR36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nS36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nT36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nU36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nV36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nW36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nX36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nY36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nZ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAA36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAB36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAC36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAD36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAE36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAF36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAG36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAH36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAI36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAJ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAK36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAL36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAM36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAN36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAO36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAP36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAQ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAR36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAS36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAT36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAU36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAV36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAW36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAX36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAY36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nAZ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBA36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBB36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBC36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBD36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBE36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBF36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBG36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBH36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBI36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBJ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBK36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBL36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBM36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBN36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBO36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBP36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBQ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBR36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBS36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBT36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBU36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBV36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBW36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBX36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBY36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nBZ36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCA36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCB36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCC36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCD36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCE36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCF36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCG36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCH36*Immo_blind!$AN35),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nCI36*Immo_blind!$AN35),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2052},{"$f":"IFERROR(IF(FQ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(G36<>0,Immo_blind!$AI35-Immo_dev!CL36,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(H36<>0,Immo_blind!$AI35-Immo_dev!CM36,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(I36<>0,Immo_blind!$AI35-Immo_dev!CN36,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(J36<>0,Immo_blind!$AI35-Immo_dev!CO36,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(K36<>0,Immo_blind!$AI35-Immo_dev!CP36,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(L36<>0,Immo_blind!$AI35-Immo_dev!CQ36,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(M36<>0,Immo_blind!$AI35-Immo_dev!CR36,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(N36<>0,Immo_blind!$AI35-Immo_dev!CS36,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(O36<>0,Immo_blind!$AI35-Immo_dev!CT36,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(P36<>0,Immo_blind!$AI35-Immo_dev!CU36,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(Q36<>0,Immo_blind!$AI35-Immo_dev!CV36,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(R36<>0,Immo_blind!$AI35-Immo_dev!CW36,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(S36<>0,Immo_blind!$AI35-Immo_dev!CX36,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(T36<>0,Immo_blind!$AI35-Immo_dev!CY36,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(U36<>0,Immo_blind!$AI35-Immo_dev!CZ36,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(V36<>0,Immo_blind!$AI35-Immo_dev!DA36,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(W36<>0,Immo_blind!$AI35-Immo_dev!DB36,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(X36<>0,Immo_blind!$AI35-Immo_dev!DC36,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(Y36<>0,Immo_blind!$AI35-Immo_dev!DD36,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(Z36<>0,Immo_blind!$AI35-Immo_dev!DE36,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AA36<>0,Immo_blind!$AI35-Immo_dev!DF36,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AB36<>0,Immo_blind!$AI35-Immo_dev!DG36,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AC36<>0,Immo_blind!$AI35-Immo_dev!DH36,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AD36<>0,Immo_blind!$AI35-Immo_dev!DI36,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AE36<>0,Immo_blind!$AI35-Immo_dev!DJ36,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AF36<>0,Immo_blind!$AI35-Immo_dev!DK36,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AG36<>0,Immo_blind!$AI35-Immo_dev!DL36,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AH36<>0,Immo_blind!$AI35-Immo_dev!DM36,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AI36<>0,Immo_blind!$AI35-Immo_dev!DN36,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ36<>0,Immo_blind!$AI35-Immo_dev!DO36,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AK36<>0,Immo_blind!$AI35-Immo_dev!DP36,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AL36<>0,Immo_blind!$AI35-Immo_dev!DQ36,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AM36<>0,Immo_blind!$AI35-Immo_dev!DR36,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AN36<>0,Immo_blind!$AI35-Immo_dev!DS36,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AO36<>0,Immo_blind!$AI35-Immo_dev!DT36,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AP36<>0,Immo_blind!$AI35-Immo_dev!DU36,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ36<>0,Immo_blind!$AI35-Immo_dev!DV36,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AR36<>0,Immo_blind!$AI35-Immo_dev!DW36,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AS36<>0,Immo_blind!$AI35-Immo_dev!DX36,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AT36<>0,Immo_blind!$AI35-Immo_dev!DY36,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AU36<>0,Immo_blind!$AI35-Immo_dev!DZ36,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AV36<>0,Immo_blind!$AI35-Immo_dev!EA36,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AW36<>0,Immo_blind!$AI35-Immo_dev!EB36,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AX36<>0,Immo_blind!$AI35-Immo_dev!EC36,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AY36<>0,Immo_blind!$AI35-Immo_dev!ED36,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ36<>0,Immo_blind!$AI35-Immo_dev!EE36,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BA36<>0,Immo_blind!$AI35-Immo_dev!EF36,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BB36<>0,Immo_blind!$AI35-Immo_dev!EG36,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BC36<>0,Immo_blind!$AI35-Immo_dev!EH36,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BD36<>0,Immo_blind!$AI35-Immo_dev!EI36,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BE36<>0,Immo_blind!$AI35-Immo_dev!EJ36,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BF36<>0,Immo_blind!$AI35-Immo_dev!EK36,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BG36<>0,Immo_blind!$AI35-Immo_dev!EL36,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BH36<>0,Immo_blind!$AI35-Immo_dev!EM36,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BI36<>0,Immo_blind!$AI35-Immo_dev!EN36,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ36<>0,Immo_blind!$AI35-Immo_dev!EO36,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BK36<>0,Immo_blind!$AI35-Immo_dev!EP36,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BL36<>0,Immo_blind!$AI35-Immo_dev!EQ36,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BM36<>0,Immo_blind!$AI35-Immo_dev!ER36,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BN36<>0,Immo_blind!$AI35-Immo_dev!ES36,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BO36<>0,Immo_blind!$AI35-Immo_dev!ET36,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BP36<>0,Immo_blind!$AI35-Immo_dev!EU36,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ36<>0,Immo_blind!$AI35-Immo_dev!EV36,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BR36<>0,Immo_blind!$AI35-Immo_dev!EW36,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BS36<>0,Immo_blind!$AI35-Immo_dev!EX36,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BT36<>0,Immo_blind!$AI35-Immo_dev!EY36,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BU36<>0,Immo_blind!$AI35-Immo_dev!EZ36,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BV36<>0,Immo_blind!$AI35-Immo_dev!FA36,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BW36<>0,Immo_blind!$AI35-Immo_dev!FB36,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BX36<>0,Immo_blind!$AI35-Immo_dev!FC36,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BY36<>0,Immo_blind!$AI35-Immo_dev!FD36,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ36<>0,Immo_blind!$AI35-Immo_dev!FE36,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CA36<>0,Immo_blind!$AI35-Immo_dev!FF36,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CB36<>0,Immo_blind!$AI35-Immo_dev!FG36,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CC36<>0,Immo_blind!$AI35-Immo_dev!FH36,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CD36<>0,Immo_blind!$AI35-Immo_dev!FI36,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CE36<>0,Immo_blind!$AI35-Immo_dev!FJ36,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CF36<>0,Immo_blind!$AI35-Immo_dev!FK36,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CG36<>0,Immo_blind!$AI35-Immo_dev!FL36,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CH36<>0,Immo_blind!$AI35-Immo_dev!FM36,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F36,Immo_blind!$A$3:$A$93,0),0,\nIF(CI36<>0,Immo_blind!$AI35-Immo_dev!FN36,0)),0)","v":0}]
[2053,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2053},{"$f":"IFERROR(IF(G$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(F37-(Immo_blind!$AI36-F37*Immo_blind!$AN36)>0,F37-(Immo_blind!$AI36-F37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(G37-(Immo_blind!$AI36-G37*Immo_blind!$AN36)>0,G37-(Immo_blind!$AI36-G37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(H37-(Immo_blind!$AI36-H37*Immo_blind!$AN36)>0,H37-(Immo_blind!$AI36-H37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(I37-(Immo_blind!$AI36-I37*Immo_blind!$AN36)>0,I37-(Immo_blind!$AI36-I37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(J37-(Immo_blind!$AI36-J37*Immo_blind!$AN36)>0,J37-(Immo_blind!$AI36-J37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(K37-(Immo_blind!$AI36-K37*Immo_blind!$AN36)>0,K37-(Immo_blind!$AI36-K37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(L37-(Immo_blind!$AI36-L37*Immo_blind!$AN36)>0,L37-(Immo_blind!$AI36-L37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(M37-(Immo_blind!$AI36-M37*Immo_blind!$AN36)>0,M37-(Immo_blind!$AI36-M37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(N37-(Immo_blind!$AI36-N37*Immo_blind!$AN36)>0,N37-(Immo_blind!$AI36-N37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(O37-(Immo_blind!$AI36-O37*Immo_blind!$AN36)>0,O37-(Immo_blind!$AI36-O37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(P37-(Immo_blind!$AI36-P37*Immo_blind!$AN36)>0,P37-(Immo_blind!$AI36-P37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(Q37-(Immo_blind!$AI36-Q37*Immo_blind!$AN36)>0,Q37-(Immo_blind!$AI36-Q37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(R37-(Immo_blind!$AI36-R37*Immo_blind!$AN36)>0,R37-(Immo_blind!$AI36-R37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(S37-(Immo_blind!$AI36-S37*Immo_blind!$AN36)>0,S37-(Immo_blind!$AI36-S37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(T37-(Immo_blind!$AI36-T37*Immo_blind!$AN36)>0,T37-(Immo_blind!$AI36-T37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(U37-(Immo_blind!$AI36-U37*Immo_blind!$AN36)>0,U37-(Immo_blind!$AI36-U37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(V37-(Immo_blind!$AI36-V37*Immo_blind!$AN36)>0,V37-(Immo_blind!$AI36-V37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(W37-(Immo_blind!$AI36-W37*Immo_blind!$AN36)>0,W37-(Immo_blind!$AI36-W37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(X37-(Immo_blind!$AI36-X37*Immo_blind!$AN36)>0,X37-(Immo_blind!$AI36-X37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(Y37-(Immo_blind!$AI36-Y37*Immo_blind!$AN36)>0,Y37-(Immo_blind!$AI36-Y37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(Z37-(Immo_blind!$AI36-Z37*Immo_blind!$AN36)>0,Z37-(Immo_blind!$AI36-Z37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AA37-(Immo_blind!$AI36-AA37*Immo_blind!$AN36)>0,AA37-(Immo_blind!$AI36-AA37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AB37-(Immo_blind!$AI36-AB37*Immo_blind!$AN36)>0,AB37-(Immo_blind!$AI36-AB37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AC37-(Immo_blind!$AI36-AC37*Immo_blind!$AN36)>0,AC37-(Immo_blind!$AI36-AC37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AD37-(Immo_blind!$AI36-AD37*Immo_blind!$AN36)>0,AD37-(Immo_blind!$AI36-AD37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AE37-(Immo_blind!$AI36-AE37*Immo_blind!$AN36)>0,AE37-(Immo_blind!$AI36-AE37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AF37-(Immo_blind!$AI36-AF37*Immo_blind!$AN36)>0,AF37-(Immo_blind!$AI36-AF37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AG37-(Immo_blind!$AI36-AG37*Immo_blind!$AN36)>0,AG37-(Immo_blind!$AI36-AG37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AH37-(Immo_blind!$AI36-AH37*Immo_blind!$AN36)>0,AH37-(Immo_blind!$AI36-AH37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AI37-(Immo_blind!$AI36-AI37*Immo_blind!$AN36)>0,AI37-(Immo_blind!$AI36-AI37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AJ37-(Immo_blind!$AI36-AJ37*Immo_blind!$AN36)>0,AJ37-(Immo_blind!$AI36-AJ37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AK37-(Immo_blind!$AI36-AK37*Immo_blind!$AN36)>0,AK37-(Immo_blind!$AI36-AK37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AL37-(Immo_blind!$AI36-AL37*Immo_blind!$AN36)>0,AL37-(Immo_blind!$AI36-AL37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AM37-(Immo_blind!$AI36-AM37*Immo_blind!$AN36)>0,AM37-(Immo_blind!$AI36-AM37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AN37-(Immo_blind!$AI36-AN37*Immo_blind!$AN36)>0,AN37-(Immo_blind!$AI36-AN37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AO37-(Immo_blind!$AI36-AO37*Immo_blind!$AN36)>0,AO37-(Immo_blind!$AI36-AO37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AP37-(Immo_blind!$AI36-AP37*Immo_blind!$AN36)>0,AP37-(Immo_blind!$AI36-AP37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AQ37-(Immo_blind!$AI36-AQ37*Immo_blind!$AN36)>0,AQ37-(Immo_blind!$AI36-AQ37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AR37-(Immo_blind!$AI36-AR37*Immo_blind!$AN36)>0,AR37-(Immo_blind!$AI36-AR37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AS37-(Immo_blind!$AI36-AS37*Immo_blind!$AN36)>0,AS37-(Immo_blind!$AI36-AS37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AT37-(Immo_blind!$AI36-AT37*Immo_blind!$AN36)>0,AT37-(Immo_blind!$AI36-AT37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AU37-(Immo_blind!$AI36-AU37*Immo_blind!$AN36)>0,AU37-(Immo_blind!$AI36-AU37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AV37-(Immo_blind!$AI36-AV37*Immo_blind!$AN36)>0,AV37-(Immo_blind!$AI36-AV37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AW37-(Immo_blind!$AI36-AW37*Immo_blind!$AN36)>0,AW37-(Immo_blind!$AI36-AW37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AX37-(Immo_blind!$AI36-AX37*Immo_blind!$AN36)>0,AX37-(Immo_blind!$AI36-AX37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AY37-(Immo_blind!$AI36-AY37*Immo_blind!$AN36)>0,AY37-(Immo_blind!$AI36-AY37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(AZ37-(Immo_blind!$AI36-AZ37*Immo_blind!$AN36)>0,AZ37-(Immo_blind!$AI36-AZ37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BA37-(Immo_blind!$AI36-BA37*Immo_blind!$AN36)>0,BA37-(Immo_blind!$AI36-BA37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BB37-(Immo_blind!$AI36-BB37*Immo_blind!$AN36)>0,BB37-(Immo_blind!$AI36-BB37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BC37-(Immo_blind!$AI36-BC37*Immo_blind!$AN36)>0,BC37-(Immo_blind!$AI36-BC37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BD37-(Immo_blind!$AI36-BD37*Immo_blind!$AN36)>0,BD37-(Immo_blind!$AI36-BD37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BE37-(Immo_blind!$AI36-BE37*Immo_blind!$AN36)>0,BE37-(Immo_blind!$AI36-BE37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BF37-(Immo_blind!$AI36-BF37*Immo_blind!$AN36)>0,BF37-(Immo_blind!$AI36-BF37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BG37-(Immo_blind!$AI36-BG37*Immo_blind!$AN36)>0,BG37-(Immo_blind!$AI36-BG37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BH37-(Immo_blind!$AI36-BH37*Immo_blind!$AN36)>0,BH37-(Immo_blind!$AI36-BH37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BI37-(Immo_blind!$AI36-BI37*Immo_blind!$AN36)>0,BI37-(Immo_blind!$AI36-BI37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BJ37-(Immo_blind!$AI36-BJ37*Immo_blind!$AN36)>0,BJ37-(Immo_blind!$AI36-BJ37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BK37-(Immo_blind!$AI36-BK37*Immo_blind!$AN36)>0,BK37-(Immo_blind!$AI36-BK37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BL37-(Immo_blind!$AI36-BL37*Immo_blind!$AN36)>0,BL37-(Immo_blind!$AI36-BL37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BM37-(Immo_blind!$AI36-BM37*Immo_blind!$AN36)>0,BM37-(Immo_blind!$AI36-BM37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BN37-(Immo_blind!$AI36-BN37*Immo_blind!$AN36)>0,BN37-(Immo_blind!$AI36-BN37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BO37-(Immo_blind!$AI36-BO37*Immo_blind!$AN36)>0,BO37-(Immo_blind!$AI36-BO37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BP37-(Immo_blind!$AI36-BP37*Immo_blind!$AN36)>0,BP37-(Immo_blind!$AI36-BP37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BQ37-(Immo_blind!$AI36-BQ37*Immo_blind!$AN36)>0,BQ37-(Immo_blind!$AI36-BQ37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BR37-(Immo_blind!$AI36-BR37*Immo_blind!$AN36)>0,BR37-(Immo_blind!$AI36-BR37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BS37-(Immo_blind!$AI36-BS37*Immo_blind!$AN36)>0,BS37-(Immo_blind!$AI36-BS37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BT37-(Immo_blind!$AI36-BT37*Immo_blind!$AN36)>0,BT37-(Immo_blind!$AI36-BT37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BU37-(Immo_blind!$AI36-BU37*Immo_blind!$AN36)>0,BU37-(Immo_blind!$AI36-BU37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BV37-(Immo_blind!$AI36-BV37*Immo_blind!$AN36)>0,BV37-(Immo_blind!$AI36-BV37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BW37-(Immo_blind!$AI36-BW37*Immo_blind!$AN36)>0,BW37-(Immo_blind!$AI36-BW37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BX37-(Immo_blind!$AI36-BX37*Immo_blind!$AN36)>0,BX37-(Immo_blind!$AI36-BX37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BY37-(Immo_blind!$AI36-BY37*Immo_blind!$AN36)>0,BY37-(Immo_blind!$AI36-BY37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(BZ37-(Immo_blind!$AI36-BZ37*Immo_blind!$AN36)>0,BZ37-(Immo_blind!$AI36-BZ37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(CA37-(Immo_blind!$AI36-CA37*Immo_blind!$AN36)>0,CA37-(Immo_blind!$AI36-CA37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(CB37-(Immo_blind!$AI36-CB37*Immo_blind!$AN36)>0,CB37-(Immo_blind!$AI36-CB37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(CC37-(Immo_blind!$AI36-CC37*Immo_blind!$AN36)>0,CC37-(Immo_blind!$AI36-CC37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(CD37-(Immo_blind!$AI36-CD37*Immo_blind!$AN36)>0,CD37-(Immo_blind!$AI36-CD37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(CE37-(Immo_blind!$AI36-CE37*Immo_blind!$AN36)>0,CE37-(Immo_blind!$AI36-CE37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(CF37-(Immo_blind!$AI36-CF37*Immo_blind!$AN36)>0,CF37-(Immo_blind!$AI36-CF37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(CG37-(Immo_blind!$AI36-CG37*Immo_blind!$AN36)>0,CG37-(Immo_blind!$AI36-CG37*Immo_blind!$AN36),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F37,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F37,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA36,\nIF(CH37-(Immo_blind!$AI36-CH37*Immo_blind!$AN36)>0,CH37-(Immo_blind!$AI36-CH37*Immo_blind!$AN36),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2053},{"$f":"IFERROR(IF(CL$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nG37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nH37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nI37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nJ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nK37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nL37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nM37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nN37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nO37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nP37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nQ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nR37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nS37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nT37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nU37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nV37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nW37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nX37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nY37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nZ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAA37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAB37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAC37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAD37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAE37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAF37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAG37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAH37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAI37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAJ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAK37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAL37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAM37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAN37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAO37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAP37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAQ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAR37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAS37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAT37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAU37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAV37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAW37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAX37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAY37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nAZ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBA37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBB37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBC37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBD37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBE37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBF37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBG37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBH37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBI37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBJ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBK37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBL37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBM37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBN37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBO37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBP37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBQ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBR37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBS37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBT37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBU37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBV37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBW37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBX37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBY37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nBZ37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCA37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCB37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCC37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCD37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCE37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCF37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCG37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCH37*Immo_blind!$AN36),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nCI37*Immo_blind!$AN36),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2053},{"$f":"IFERROR(IF(FQ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(G37<>0,Immo_blind!$AI36-Immo_dev!CL37,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(H37<>0,Immo_blind!$AI36-Immo_dev!CM37,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(I37<>0,Immo_blind!$AI36-Immo_dev!CN37,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(J37<>0,Immo_blind!$AI36-Immo_dev!CO37,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(K37<>0,Immo_blind!$AI36-Immo_dev!CP37,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(L37<>0,Immo_blind!$AI36-Immo_dev!CQ37,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(M37<>0,Immo_blind!$AI36-Immo_dev!CR37,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(N37<>0,Immo_blind!$AI36-Immo_dev!CS37,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(O37<>0,Immo_blind!$AI36-Immo_dev!CT37,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(P37<>0,Immo_blind!$AI36-Immo_dev!CU37,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(Q37<>0,Immo_blind!$AI36-Immo_dev!CV37,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(R37<>0,Immo_blind!$AI36-Immo_dev!CW37,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(S37<>0,Immo_blind!$AI36-Immo_dev!CX37,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(T37<>0,Immo_blind!$AI36-Immo_dev!CY37,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(U37<>0,Immo_blind!$AI36-Immo_dev!CZ37,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(V37<>0,Immo_blind!$AI36-Immo_dev!DA37,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(W37<>0,Immo_blind!$AI36-Immo_dev!DB37,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(X37<>0,Immo_blind!$AI36-Immo_dev!DC37,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(Y37<>0,Immo_blind!$AI36-Immo_dev!DD37,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(Z37<>0,Immo_blind!$AI36-Immo_dev!DE37,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AA37<>0,Immo_blind!$AI36-Immo_dev!DF37,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AB37<>0,Immo_blind!$AI36-Immo_dev!DG37,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AC37<>0,Immo_blind!$AI36-Immo_dev!DH37,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AD37<>0,Immo_blind!$AI36-Immo_dev!DI37,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AE37<>0,Immo_blind!$AI36-Immo_dev!DJ37,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AF37<>0,Immo_blind!$AI36-Immo_dev!DK37,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AG37<>0,Immo_blind!$AI36-Immo_dev!DL37,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AH37<>0,Immo_blind!$AI36-Immo_dev!DM37,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AI37<>0,Immo_blind!$AI36-Immo_dev!DN37,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ37<>0,Immo_blind!$AI36-Immo_dev!DO37,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AK37<>0,Immo_blind!$AI36-Immo_dev!DP37,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AL37<>0,Immo_blind!$AI36-Immo_dev!DQ37,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AM37<>0,Immo_blind!$AI36-Immo_dev!DR37,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AN37<>0,Immo_blind!$AI36-Immo_dev!DS37,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AO37<>0,Immo_blind!$AI36-Immo_dev!DT37,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AP37<>0,Immo_blind!$AI36-Immo_dev!DU37,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ37<>0,Immo_blind!$AI36-Immo_dev!DV37,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AR37<>0,Immo_blind!$AI36-Immo_dev!DW37,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AS37<>0,Immo_blind!$AI36-Immo_dev!DX37,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AT37<>0,Immo_blind!$AI36-Immo_dev!DY37,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AU37<>0,Immo_blind!$AI36-Immo_dev!DZ37,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AV37<>0,Immo_blind!$AI36-Immo_dev!EA37,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AW37<>0,Immo_blind!$AI36-Immo_dev!EB37,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AX37<>0,Immo_blind!$AI36-Immo_dev!EC37,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AY37<>0,Immo_blind!$AI36-Immo_dev!ED37,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ37<>0,Immo_blind!$AI36-Immo_dev!EE37,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BA37<>0,Immo_blind!$AI36-Immo_dev!EF37,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BB37<>0,Immo_blind!$AI36-Immo_dev!EG37,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BC37<>0,Immo_blind!$AI36-Immo_dev!EH37,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BD37<>0,Immo_blind!$AI36-Immo_dev!EI37,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BE37<>0,Immo_blind!$AI36-Immo_dev!EJ37,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BF37<>0,Immo_blind!$AI36-Immo_dev!EK37,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BG37<>0,Immo_blind!$AI36-Immo_dev!EL37,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BH37<>0,Immo_blind!$AI36-Immo_dev!EM37,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BI37<>0,Immo_blind!$AI36-Immo_dev!EN37,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ37<>0,Immo_blind!$AI36-Immo_dev!EO37,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BK37<>0,Immo_blind!$AI36-Immo_dev!EP37,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BL37<>0,Immo_blind!$AI36-Immo_dev!EQ37,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BM37<>0,Immo_blind!$AI36-Immo_dev!ER37,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BN37<>0,Immo_blind!$AI36-Immo_dev!ES37,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BO37<>0,Immo_blind!$AI36-Immo_dev!ET37,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BP37<>0,Immo_blind!$AI36-Immo_dev!EU37,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ37<>0,Immo_blind!$AI36-Immo_dev!EV37,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BR37<>0,Immo_blind!$AI36-Immo_dev!EW37,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BS37<>0,Immo_blind!$AI36-Immo_dev!EX37,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BT37<>0,Immo_blind!$AI36-Immo_dev!EY37,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BU37<>0,Immo_blind!$AI36-Immo_dev!EZ37,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BV37<>0,Immo_blind!$AI36-Immo_dev!FA37,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BW37<>0,Immo_blind!$AI36-Immo_dev!FB37,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BX37<>0,Immo_blind!$AI36-Immo_dev!FC37,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BY37<>0,Immo_blind!$AI36-Immo_dev!FD37,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ37<>0,Immo_blind!$AI36-Immo_dev!FE37,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CA37<>0,Immo_blind!$AI36-Immo_dev!FF37,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CB37<>0,Immo_blind!$AI36-Immo_dev!FG37,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CC37<>0,Immo_blind!$AI36-Immo_dev!FH37,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CD37<>0,Immo_blind!$AI36-Immo_dev!FI37,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CE37<>0,Immo_blind!$AI36-Immo_dev!FJ37,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CF37<>0,Immo_blind!$AI36-Immo_dev!FK37,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CG37<>0,Immo_blind!$AI36-Immo_dev!FL37,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CH37<>0,Immo_blind!$AI36-Immo_dev!FM37,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F37,Immo_blind!$A$3:$A$93,0),0,\nIF(CI37<>0,Immo_blind!$AI36-Immo_dev!FN37,0)),0)","v":0}]
[2054,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2054},{"$f":"IFERROR(IF(G$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(F38-(Immo_blind!$AI37-F38*Immo_blind!$AN37)>0,F38-(Immo_blind!$AI37-F38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(G38-(Immo_blind!$AI37-G38*Immo_blind!$AN37)>0,G38-(Immo_blind!$AI37-G38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(H38-(Immo_blind!$AI37-H38*Immo_blind!$AN37)>0,H38-(Immo_blind!$AI37-H38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(I38-(Immo_blind!$AI37-I38*Immo_blind!$AN37)>0,I38-(Immo_blind!$AI37-I38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(J38-(Immo_blind!$AI37-J38*Immo_blind!$AN37)>0,J38-(Immo_blind!$AI37-J38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(K38-(Immo_blind!$AI37-K38*Immo_blind!$AN37)>0,K38-(Immo_blind!$AI37-K38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(L38-(Immo_blind!$AI37-L38*Immo_blind!$AN37)>0,L38-(Immo_blind!$AI37-L38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(M38-(Immo_blind!$AI37-M38*Immo_blind!$AN37)>0,M38-(Immo_blind!$AI37-M38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(N38-(Immo_blind!$AI37-N38*Immo_blind!$AN37)>0,N38-(Immo_blind!$AI37-N38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(O38-(Immo_blind!$AI37-O38*Immo_blind!$AN37)>0,O38-(Immo_blind!$AI37-O38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(P38-(Immo_blind!$AI37-P38*Immo_blind!$AN37)>0,P38-(Immo_blind!$AI37-P38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(Q38-(Immo_blind!$AI37-Q38*Immo_blind!$AN37)>0,Q38-(Immo_blind!$AI37-Q38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(R38-(Immo_blind!$AI37-R38*Immo_blind!$AN37)>0,R38-(Immo_blind!$AI37-R38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(S38-(Immo_blind!$AI37-S38*Immo_blind!$AN37)>0,S38-(Immo_blind!$AI37-S38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(T38-(Immo_blind!$AI37-T38*Immo_blind!$AN37)>0,T38-(Immo_blind!$AI37-T38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(U38-(Immo_blind!$AI37-U38*Immo_blind!$AN37)>0,U38-(Immo_blind!$AI37-U38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(V38-(Immo_blind!$AI37-V38*Immo_blind!$AN37)>0,V38-(Immo_blind!$AI37-V38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(W38-(Immo_blind!$AI37-W38*Immo_blind!$AN37)>0,W38-(Immo_blind!$AI37-W38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(X38-(Immo_blind!$AI37-X38*Immo_blind!$AN37)>0,X38-(Immo_blind!$AI37-X38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(Y38-(Immo_blind!$AI37-Y38*Immo_blind!$AN37)>0,Y38-(Immo_blind!$AI37-Y38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(Z38-(Immo_blind!$AI37-Z38*Immo_blind!$AN37)>0,Z38-(Immo_blind!$AI37-Z38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AA38-(Immo_blind!$AI37-AA38*Immo_blind!$AN37)>0,AA38-(Immo_blind!$AI37-AA38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AB38-(Immo_blind!$AI37-AB38*Immo_blind!$AN37)>0,AB38-(Immo_blind!$AI37-AB38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AC38-(Immo_blind!$AI37-AC38*Immo_blind!$AN37)>0,AC38-(Immo_blind!$AI37-AC38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AD38-(Immo_blind!$AI37-AD38*Immo_blind!$AN37)>0,AD38-(Immo_blind!$AI37-AD38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AE38-(Immo_blind!$AI37-AE38*Immo_blind!$AN37)>0,AE38-(Immo_blind!$AI37-AE38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AF38-(Immo_blind!$AI37-AF38*Immo_blind!$AN37)>0,AF38-(Immo_blind!$AI37-AF38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AG38-(Immo_blind!$AI37-AG38*Immo_blind!$AN37)>0,AG38-(Immo_blind!$AI37-AG38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AH38-(Immo_blind!$AI37-AH38*Immo_blind!$AN37)>0,AH38-(Immo_blind!$AI37-AH38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AI38-(Immo_blind!$AI37-AI38*Immo_blind!$AN37)>0,AI38-(Immo_blind!$AI37-AI38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AJ38-(Immo_blind!$AI37-AJ38*Immo_blind!$AN37)>0,AJ38-(Immo_blind!$AI37-AJ38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AK38-(Immo_blind!$AI37-AK38*Immo_blind!$AN37)>0,AK38-(Immo_blind!$AI37-AK38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AL38-(Immo_blind!$AI37-AL38*Immo_blind!$AN37)>0,AL38-(Immo_blind!$AI37-AL38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AM38-(Immo_blind!$AI37-AM38*Immo_blind!$AN37)>0,AM38-(Immo_blind!$AI37-AM38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AN38-(Immo_blind!$AI37-AN38*Immo_blind!$AN37)>0,AN38-(Immo_blind!$AI37-AN38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AO38-(Immo_blind!$AI37-AO38*Immo_blind!$AN37)>0,AO38-(Immo_blind!$AI37-AO38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AP38-(Immo_blind!$AI37-AP38*Immo_blind!$AN37)>0,AP38-(Immo_blind!$AI37-AP38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AQ38-(Immo_blind!$AI37-AQ38*Immo_blind!$AN37)>0,AQ38-(Immo_blind!$AI37-AQ38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AR38-(Immo_blind!$AI37-AR38*Immo_blind!$AN37)>0,AR38-(Immo_blind!$AI37-AR38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AS38-(Immo_blind!$AI37-AS38*Immo_blind!$AN37)>0,AS38-(Immo_blind!$AI37-AS38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AT38-(Immo_blind!$AI37-AT38*Immo_blind!$AN37)>0,AT38-(Immo_blind!$AI37-AT38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AU38-(Immo_blind!$AI37-AU38*Immo_blind!$AN37)>0,AU38-(Immo_blind!$AI37-AU38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AV38-(Immo_blind!$AI37-AV38*Immo_blind!$AN37)>0,AV38-(Immo_blind!$AI37-AV38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AW38-(Immo_blind!$AI37-AW38*Immo_blind!$AN37)>0,AW38-(Immo_blind!$AI37-AW38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AX38-(Immo_blind!$AI37-AX38*Immo_blind!$AN37)>0,AX38-(Immo_blind!$AI37-AX38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AY38-(Immo_blind!$AI37-AY38*Immo_blind!$AN37)>0,AY38-(Immo_blind!$AI37-AY38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(AZ38-(Immo_blind!$AI37-AZ38*Immo_blind!$AN37)>0,AZ38-(Immo_blind!$AI37-AZ38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BA38-(Immo_blind!$AI37-BA38*Immo_blind!$AN37)>0,BA38-(Immo_blind!$AI37-BA38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BB38-(Immo_blind!$AI37-BB38*Immo_blind!$AN37)>0,BB38-(Immo_blind!$AI37-BB38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BC38-(Immo_blind!$AI37-BC38*Immo_blind!$AN37)>0,BC38-(Immo_blind!$AI37-BC38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BD38-(Immo_blind!$AI37-BD38*Immo_blind!$AN37)>0,BD38-(Immo_blind!$AI37-BD38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BE38-(Immo_blind!$AI37-BE38*Immo_blind!$AN37)>0,BE38-(Immo_blind!$AI37-BE38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BF38-(Immo_blind!$AI37-BF38*Immo_blind!$AN37)>0,BF38-(Immo_blind!$AI37-BF38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BG38-(Immo_blind!$AI37-BG38*Immo_blind!$AN37)>0,BG38-(Immo_blind!$AI37-BG38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BH38-(Immo_blind!$AI37-BH38*Immo_blind!$AN37)>0,BH38-(Immo_blind!$AI37-BH38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BI38-(Immo_blind!$AI37-BI38*Immo_blind!$AN37)>0,BI38-(Immo_blind!$AI37-BI38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BJ38-(Immo_blind!$AI37-BJ38*Immo_blind!$AN37)>0,BJ38-(Immo_blind!$AI37-BJ38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BK38-(Immo_blind!$AI37-BK38*Immo_blind!$AN37)>0,BK38-(Immo_blind!$AI37-BK38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BL38-(Immo_blind!$AI37-BL38*Immo_blind!$AN37)>0,BL38-(Immo_blind!$AI37-BL38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BM38-(Immo_blind!$AI37-BM38*Immo_blind!$AN37)>0,BM38-(Immo_blind!$AI37-BM38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BN38-(Immo_blind!$AI37-BN38*Immo_blind!$AN37)>0,BN38-(Immo_blind!$AI37-BN38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BO38-(Immo_blind!$AI37-BO38*Immo_blind!$AN37)>0,BO38-(Immo_blind!$AI37-BO38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BP38-(Immo_blind!$AI37-BP38*Immo_blind!$AN37)>0,BP38-(Immo_blind!$AI37-BP38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BQ38-(Immo_blind!$AI37-BQ38*Immo_blind!$AN37)>0,BQ38-(Immo_blind!$AI37-BQ38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BR38-(Immo_blind!$AI37-BR38*Immo_blind!$AN37)>0,BR38-(Immo_blind!$AI37-BR38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BS38-(Immo_blind!$AI37-BS38*Immo_blind!$AN37)>0,BS38-(Immo_blind!$AI37-BS38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BT38-(Immo_blind!$AI37-BT38*Immo_blind!$AN37)>0,BT38-(Immo_blind!$AI37-BT38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BU38-(Immo_blind!$AI37-BU38*Immo_blind!$AN37)>0,BU38-(Immo_blind!$AI37-BU38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BV38-(Immo_blind!$AI37-BV38*Immo_blind!$AN37)>0,BV38-(Immo_blind!$AI37-BV38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BW38-(Immo_blind!$AI37-BW38*Immo_blind!$AN37)>0,BW38-(Immo_blind!$AI37-BW38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BX38-(Immo_blind!$AI37-BX38*Immo_blind!$AN37)>0,BX38-(Immo_blind!$AI37-BX38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BY38-(Immo_blind!$AI37-BY38*Immo_blind!$AN37)>0,BY38-(Immo_blind!$AI37-BY38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(BZ38-(Immo_blind!$AI37-BZ38*Immo_blind!$AN37)>0,BZ38-(Immo_blind!$AI37-BZ38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(CA38-(Immo_blind!$AI37-CA38*Immo_blind!$AN37)>0,CA38-(Immo_blind!$AI37-CA38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(CB38-(Immo_blind!$AI37-CB38*Immo_blind!$AN37)>0,CB38-(Immo_blind!$AI37-CB38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(CC38-(Immo_blind!$AI37-CC38*Immo_blind!$AN37)>0,CC38-(Immo_blind!$AI37-CC38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(CD38-(Immo_blind!$AI37-CD38*Immo_blind!$AN37)>0,CD38-(Immo_blind!$AI37-CD38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(CE38-(Immo_blind!$AI37-CE38*Immo_blind!$AN37)>0,CE38-(Immo_blind!$AI37-CE38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(CF38-(Immo_blind!$AI37-CF38*Immo_blind!$AN37)>0,CF38-(Immo_blind!$AI37-CF38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(CG38-(Immo_blind!$AI37-CG38*Immo_blind!$AN37)>0,CG38-(Immo_blind!$AI37-CG38*Immo_blind!$AN37),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F38,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F38,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA37,\nIF(CH38-(Immo_blind!$AI37-CH38*Immo_blind!$AN37)>0,CH38-(Immo_blind!$AI37-CH38*Immo_blind!$AN37),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2054},{"$f":"IFERROR(IF(CL$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nG38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nH38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nI38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nJ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nK38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nL38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nM38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nN38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nO38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nP38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nQ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nR38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nS38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nT38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nU38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nV38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nW38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nX38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nY38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nZ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAA38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAB38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAC38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAD38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAE38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAF38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAG38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAH38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAI38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAJ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAK38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAL38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAM38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAN38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAO38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAP38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAQ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAR38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAS38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAT38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAU38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAV38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAW38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAX38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAY38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nAZ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBA38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBB38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBC38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBD38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBE38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBF38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBG38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBH38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBI38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBJ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBK38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBL38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBM38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBN38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBO38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBP38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBQ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBR38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBS38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBT38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBU38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBV38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBW38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBX38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBY38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nBZ38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCA38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCB38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCC38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCD38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCE38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCF38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCG38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCH38*Immo_blind!$AN37),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nCI38*Immo_blind!$AN37),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2054},{"$f":"IFERROR(IF(FQ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(G38<>0,Immo_blind!$AI37-Immo_dev!CL38,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(H38<>0,Immo_blind!$AI37-Immo_dev!CM38,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(I38<>0,Immo_blind!$AI37-Immo_dev!CN38,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(J38<>0,Immo_blind!$AI37-Immo_dev!CO38,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(K38<>0,Immo_blind!$AI37-Immo_dev!CP38,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(L38<>0,Immo_blind!$AI37-Immo_dev!CQ38,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(M38<>0,Immo_blind!$AI37-Immo_dev!CR38,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(N38<>0,Immo_blind!$AI37-Immo_dev!CS38,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(O38<>0,Immo_blind!$AI37-Immo_dev!CT38,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(P38<>0,Immo_blind!$AI37-Immo_dev!CU38,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(Q38<>0,Immo_blind!$AI37-Immo_dev!CV38,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(R38<>0,Immo_blind!$AI37-Immo_dev!CW38,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(S38<>0,Immo_blind!$AI37-Immo_dev!CX38,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(T38<>0,Immo_blind!$AI37-Immo_dev!CY38,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(U38<>0,Immo_blind!$AI37-Immo_dev!CZ38,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(V38<>0,Immo_blind!$AI37-Immo_dev!DA38,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(W38<>0,Immo_blind!$AI37-Immo_dev!DB38,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(X38<>0,Immo_blind!$AI37-Immo_dev!DC38,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(Y38<>0,Immo_blind!$AI37-Immo_dev!DD38,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(Z38<>0,Immo_blind!$AI37-Immo_dev!DE38,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AA38<>0,Immo_blind!$AI37-Immo_dev!DF38,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AB38<>0,Immo_blind!$AI37-Immo_dev!DG38,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AC38<>0,Immo_blind!$AI37-Immo_dev!DH38,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AD38<>0,Immo_blind!$AI37-Immo_dev!DI38,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AE38<>0,Immo_blind!$AI37-Immo_dev!DJ38,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AF38<>0,Immo_blind!$AI37-Immo_dev!DK38,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AG38<>0,Immo_blind!$AI37-Immo_dev!DL38,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AH38<>0,Immo_blind!$AI37-Immo_dev!DM38,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AI38<>0,Immo_blind!$AI37-Immo_dev!DN38,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ38<>0,Immo_blind!$AI37-Immo_dev!DO38,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AK38<>0,Immo_blind!$AI37-Immo_dev!DP38,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AL38<>0,Immo_blind!$AI37-Immo_dev!DQ38,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AM38<>0,Immo_blind!$AI37-Immo_dev!DR38,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AN38<>0,Immo_blind!$AI37-Immo_dev!DS38,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AO38<>0,Immo_blind!$AI37-Immo_dev!DT38,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AP38<>0,Immo_blind!$AI37-Immo_dev!DU38,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ38<>0,Immo_blind!$AI37-Immo_dev!DV38,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AR38<>0,Immo_blind!$AI37-Immo_dev!DW38,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AS38<>0,Immo_blind!$AI37-Immo_dev!DX38,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AT38<>0,Immo_blind!$AI37-Immo_dev!DY38,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AU38<>0,Immo_blind!$AI37-Immo_dev!DZ38,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AV38<>0,Immo_blind!$AI37-Immo_dev!EA38,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AW38<>0,Immo_blind!$AI37-Immo_dev!EB38,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AX38<>0,Immo_blind!$AI37-Immo_dev!EC38,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AY38<>0,Immo_blind!$AI37-Immo_dev!ED38,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ38<>0,Immo_blind!$AI37-Immo_dev!EE38,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BA38<>0,Immo_blind!$AI37-Immo_dev!EF38,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BB38<>0,Immo_blind!$AI37-Immo_dev!EG38,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BC38<>0,Immo_blind!$AI37-Immo_dev!EH38,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BD38<>0,Immo_blind!$AI37-Immo_dev!EI38,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BE38<>0,Immo_blind!$AI37-Immo_dev!EJ38,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BF38<>0,Immo_blind!$AI37-Immo_dev!EK38,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BG38<>0,Immo_blind!$AI37-Immo_dev!EL38,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BH38<>0,Immo_blind!$AI37-Immo_dev!EM38,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BI38<>0,Immo_blind!$AI37-Immo_dev!EN38,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ38<>0,Immo_blind!$AI37-Immo_dev!EO38,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BK38<>0,Immo_blind!$AI37-Immo_dev!EP38,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BL38<>0,Immo_blind!$AI37-Immo_dev!EQ38,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BM38<>0,Immo_blind!$AI37-Immo_dev!ER38,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BN38<>0,Immo_blind!$AI37-Immo_dev!ES38,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BO38<>0,Immo_blind!$AI37-Immo_dev!ET38,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BP38<>0,Immo_blind!$AI37-Immo_dev!EU38,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ38<>0,Immo_blind!$AI37-Immo_dev!EV38,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BR38<>0,Immo_blind!$AI37-Immo_dev!EW38,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BS38<>0,Immo_blind!$AI37-Immo_dev!EX38,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BT38<>0,Immo_blind!$AI37-Immo_dev!EY38,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BU38<>0,Immo_blind!$AI37-Immo_dev!EZ38,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BV38<>0,Immo_blind!$AI37-Immo_dev!FA38,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BW38<>0,Immo_blind!$AI37-Immo_dev!FB38,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BX38<>0,Immo_blind!$AI37-Immo_dev!FC38,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BY38<>0,Immo_blind!$AI37-Immo_dev!FD38,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ38<>0,Immo_blind!$AI37-Immo_dev!FE38,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CA38<>0,Immo_blind!$AI37-Immo_dev!FF38,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CB38<>0,Immo_blind!$AI37-Immo_dev!FG38,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CC38<>0,Immo_blind!$AI37-Immo_dev!FH38,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CD38<>0,Immo_blind!$AI37-Immo_dev!FI38,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CE38<>0,Immo_blind!$AI37-Immo_dev!FJ38,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CF38<>0,Immo_blind!$AI37-Immo_dev!FK38,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CG38<>0,Immo_blind!$AI37-Immo_dev!FL38,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CH38<>0,Immo_blind!$AI37-Immo_dev!FM38,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F38,Immo_blind!$A$3:$A$93,0),0,\nIF(CI38<>0,Immo_blind!$AI37-Immo_dev!FN38,0)),0)","v":0}]
[2055,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2055},{"$f":"IFERROR(IF(G$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(F39-(Immo_blind!$AI38-F39*Immo_blind!$AN38)>0,F39-(Immo_blind!$AI38-F39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(G39-(Immo_blind!$AI38-G39*Immo_blind!$AN38)>0,G39-(Immo_blind!$AI38-G39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(H39-(Immo_blind!$AI38-H39*Immo_blind!$AN38)>0,H39-(Immo_blind!$AI38-H39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(I39-(Immo_blind!$AI38-I39*Immo_blind!$AN38)>0,I39-(Immo_blind!$AI38-I39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(J39-(Immo_blind!$AI38-J39*Immo_blind!$AN38)>0,J39-(Immo_blind!$AI38-J39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(K39-(Immo_blind!$AI38-K39*Immo_blind!$AN38)>0,K39-(Immo_blind!$AI38-K39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(L39-(Immo_blind!$AI38-L39*Immo_blind!$AN38)>0,L39-(Immo_blind!$AI38-L39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(M39-(Immo_blind!$AI38-M39*Immo_blind!$AN38)>0,M39-(Immo_blind!$AI38-M39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(N39-(Immo_blind!$AI38-N39*Immo_blind!$AN38)>0,N39-(Immo_blind!$AI38-N39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(O39-(Immo_blind!$AI38-O39*Immo_blind!$AN38)>0,O39-(Immo_blind!$AI38-O39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(P39-(Immo_blind!$AI38-P39*Immo_blind!$AN38)>0,P39-(Immo_blind!$AI38-P39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(Q39-(Immo_blind!$AI38-Q39*Immo_blind!$AN38)>0,Q39-(Immo_blind!$AI38-Q39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(R39-(Immo_blind!$AI38-R39*Immo_blind!$AN38)>0,R39-(Immo_blind!$AI38-R39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(S39-(Immo_blind!$AI38-S39*Immo_blind!$AN38)>0,S39-(Immo_blind!$AI38-S39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(T39-(Immo_blind!$AI38-T39*Immo_blind!$AN38)>0,T39-(Immo_blind!$AI38-T39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(U39-(Immo_blind!$AI38-U39*Immo_blind!$AN38)>0,U39-(Immo_blind!$AI38-U39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(V39-(Immo_blind!$AI38-V39*Immo_blind!$AN38)>0,V39-(Immo_blind!$AI38-V39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(W39-(Immo_blind!$AI38-W39*Immo_blind!$AN38)>0,W39-(Immo_blind!$AI38-W39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(X39-(Immo_blind!$AI38-X39*Immo_blind!$AN38)>0,X39-(Immo_blind!$AI38-X39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(Y39-(Immo_blind!$AI38-Y39*Immo_blind!$AN38)>0,Y39-(Immo_blind!$AI38-Y39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(Z39-(Immo_blind!$AI38-Z39*Immo_blind!$AN38)>0,Z39-(Immo_blind!$AI38-Z39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AA39-(Immo_blind!$AI38-AA39*Immo_blind!$AN38)>0,AA39-(Immo_blind!$AI38-AA39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AB39-(Immo_blind!$AI38-AB39*Immo_blind!$AN38)>0,AB39-(Immo_blind!$AI38-AB39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AC39-(Immo_blind!$AI38-AC39*Immo_blind!$AN38)>0,AC39-(Immo_blind!$AI38-AC39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AD39-(Immo_blind!$AI38-AD39*Immo_blind!$AN38)>0,AD39-(Immo_blind!$AI38-AD39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AE39-(Immo_blind!$AI38-AE39*Immo_blind!$AN38)>0,AE39-(Immo_blind!$AI38-AE39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AF39-(Immo_blind!$AI38-AF39*Immo_blind!$AN38)>0,AF39-(Immo_blind!$AI38-AF39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AG39-(Immo_blind!$AI38-AG39*Immo_blind!$AN38)>0,AG39-(Immo_blind!$AI38-AG39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AH39-(Immo_blind!$AI38-AH39*Immo_blind!$AN38)>0,AH39-(Immo_blind!$AI38-AH39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AI39-(Immo_blind!$AI38-AI39*Immo_blind!$AN38)>0,AI39-(Immo_blind!$AI38-AI39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AJ39-(Immo_blind!$AI38-AJ39*Immo_blind!$AN38)>0,AJ39-(Immo_blind!$AI38-AJ39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AK39-(Immo_blind!$AI38-AK39*Immo_blind!$AN38)>0,AK39-(Immo_blind!$AI38-AK39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AL39-(Immo_blind!$AI38-AL39*Immo_blind!$AN38)>0,AL39-(Immo_blind!$AI38-AL39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AM39-(Immo_blind!$AI38-AM39*Immo_blind!$AN38)>0,AM39-(Immo_blind!$AI38-AM39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AN39-(Immo_blind!$AI38-AN39*Immo_blind!$AN38)>0,AN39-(Immo_blind!$AI38-AN39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AO39-(Immo_blind!$AI38-AO39*Immo_blind!$AN38)>0,AO39-(Immo_blind!$AI38-AO39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AP39-(Immo_blind!$AI38-AP39*Immo_blind!$AN38)>0,AP39-(Immo_blind!$AI38-AP39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AQ39-(Immo_blind!$AI38-AQ39*Immo_blind!$AN38)>0,AQ39-(Immo_blind!$AI38-AQ39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AR39-(Immo_blind!$AI38-AR39*Immo_blind!$AN38)>0,AR39-(Immo_blind!$AI38-AR39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AS39-(Immo_blind!$AI38-AS39*Immo_blind!$AN38)>0,AS39-(Immo_blind!$AI38-AS39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AT39-(Immo_blind!$AI38-AT39*Immo_blind!$AN38)>0,AT39-(Immo_blind!$AI38-AT39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AU39-(Immo_blind!$AI38-AU39*Immo_blind!$AN38)>0,AU39-(Immo_blind!$AI38-AU39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AV39-(Immo_blind!$AI38-AV39*Immo_blind!$AN38)>0,AV39-(Immo_blind!$AI38-AV39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AW39-(Immo_blind!$AI38-AW39*Immo_blind!$AN38)>0,AW39-(Immo_blind!$AI38-AW39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AX39-(Immo_blind!$AI38-AX39*Immo_blind!$AN38)>0,AX39-(Immo_blind!$AI38-AX39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AY39-(Immo_blind!$AI38-AY39*Immo_blind!$AN38)>0,AY39-(Immo_blind!$AI38-AY39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(AZ39-(Immo_blind!$AI38-AZ39*Immo_blind!$AN38)>0,AZ39-(Immo_blind!$AI38-AZ39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BA39-(Immo_blind!$AI38-BA39*Immo_blind!$AN38)>0,BA39-(Immo_blind!$AI38-BA39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BB39-(Immo_blind!$AI38-BB39*Immo_blind!$AN38)>0,BB39-(Immo_blind!$AI38-BB39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BC39-(Immo_blind!$AI38-BC39*Immo_blind!$AN38)>0,BC39-(Immo_blind!$AI38-BC39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BD39-(Immo_blind!$AI38-BD39*Immo_blind!$AN38)>0,BD39-(Immo_blind!$AI38-BD39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BE39-(Immo_blind!$AI38-BE39*Immo_blind!$AN38)>0,BE39-(Immo_blind!$AI38-BE39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BF39-(Immo_blind!$AI38-BF39*Immo_blind!$AN38)>0,BF39-(Immo_blind!$AI38-BF39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BG39-(Immo_blind!$AI38-BG39*Immo_blind!$AN38)>0,BG39-(Immo_blind!$AI38-BG39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BH39-(Immo_blind!$AI38-BH39*Immo_blind!$AN38)>0,BH39-(Immo_blind!$AI38-BH39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BI39-(Immo_blind!$AI38-BI39*Immo_blind!$AN38)>0,BI39-(Immo_blind!$AI38-BI39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BJ39-(Immo_blind!$AI38-BJ39*Immo_blind!$AN38)>0,BJ39-(Immo_blind!$AI38-BJ39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BK39-(Immo_blind!$AI38-BK39*Immo_blind!$AN38)>0,BK39-(Immo_blind!$AI38-BK39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BL39-(Immo_blind!$AI38-BL39*Immo_blind!$AN38)>0,BL39-(Immo_blind!$AI38-BL39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BM39-(Immo_blind!$AI38-BM39*Immo_blind!$AN38)>0,BM39-(Immo_blind!$AI38-BM39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BN39-(Immo_blind!$AI38-BN39*Immo_blind!$AN38)>0,BN39-(Immo_blind!$AI38-BN39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BO39-(Immo_blind!$AI38-BO39*Immo_blind!$AN38)>0,BO39-(Immo_blind!$AI38-BO39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BP39-(Immo_blind!$AI38-BP39*Immo_blind!$AN38)>0,BP39-(Immo_blind!$AI38-BP39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BQ39-(Immo_blind!$AI38-BQ39*Immo_blind!$AN38)>0,BQ39-(Immo_blind!$AI38-BQ39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BR39-(Immo_blind!$AI38-BR39*Immo_blind!$AN38)>0,BR39-(Immo_blind!$AI38-BR39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BS39-(Immo_blind!$AI38-BS39*Immo_blind!$AN38)>0,BS39-(Immo_blind!$AI38-BS39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BT39-(Immo_blind!$AI38-BT39*Immo_blind!$AN38)>0,BT39-(Immo_blind!$AI38-BT39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BU39-(Immo_blind!$AI38-BU39*Immo_blind!$AN38)>0,BU39-(Immo_blind!$AI38-BU39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BV39-(Immo_blind!$AI38-BV39*Immo_blind!$AN38)>0,BV39-(Immo_blind!$AI38-BV39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BW39-(Immo_blind!$AI38-BW39*Immo_blind!$AN38)>0,BW39-(Immo_blind!$AI38-BW39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BX39-(Immo_blind!$AI38-BX39*Immo_blind!$AN38)>0,BX39-(Immo_blind!$AI38-BX39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BY39-(Immo_blind!$AI38-BY39*Immo_blind!$AN38)>0,BY39-(Immo_blind!$AI38-BY39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(BZ39-(Immo_blind!$AI38-BZ39*Immo_blind!$AN38)>0,BZ39-(Immo_blind!$AI38-BZ39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(CA39-(Immo_blind!$AI38-CA39*Immo_blind!$AN38)>0,CA39-(Immo_blind!$AI38-CA39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(CB39-(Immo_blind!$AI38-CB39*Immo_blind!$AN38)>0,CB39-(Immo_blind!$AI38-CB39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(CC39-(Immo_blind!$AI38-CC39*Immo_blind!$AN38)>0,CC39-(Immo_blind!$AI38-CC39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(CD39-(Immo_blind!$AI38-CD39*Immo_blind!$AN38)>0,CD39-(Immo_blind!$AI38-CD39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(CE39-(Immo_blind!$AI38-CE39*Immo_blind!$AN38)>0,CE39-(Immo_blind!$AI38-CE39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(CF39-(Immo_blind!$AI38-CF39*Immo_blind!$AN38)>0,CF39-(Immo_blind!$AI38-CF39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(CG39-(Immo_blind!$AI38-CG39*Immo_blind!$AN38)>0,CG39-(Immo_blind!$AI38-CG39*Immo_blind!$AN38),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F39,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F39,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA38,\nIF(CH39-(Immo_blind!$AI38-CH39*Immo_blind!$AN38)>0,CH39-(Immo_blind!$AI38-CH39*Immo_blind!$AN38),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2055},{"$f":"IFERROR(IF(CL$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nG39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nH39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nI39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nJ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nK39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nL39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nM39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nN39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nO39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nP39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nQ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nR39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nS39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nT39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nU39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nV39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nW39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nX39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nY39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nZ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAA39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAB39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAC39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAD39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAE39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAF39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAG39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAH39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAI39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAJ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAK39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAL39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAM39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAN39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAO39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAP39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAQ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAR39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAS39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAT39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAU39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAV39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAW39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAX39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAY39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nAZ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBA39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBB39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBC39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBD39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBE39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBF39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBG39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBH39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBI39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBJ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBK39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBL39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBM39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBN39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBO39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBP39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBQ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBR39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBS39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBT39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBU39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBV39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBW39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBX39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBY39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nBZ39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCA39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCB39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCC39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCD39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCE39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCF39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCG39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCH39*Immo_blind!$AN38),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nCI39*Immo_blind!$AN38),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2055},{"$f":"IFERROR(IF(FQ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(G39<>0,Immo_blind!$AI38-Immo_dev!CL39,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(H39<>0,Immo_blind!$AI38-Immo_dev!CM39,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(I39<>0,Immo_blind!$AI38-Immo_dev!CN39,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(J39<>0,Immo_blind!$AI38-Immo_dev!CO39,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(K39<>0,Immo_blind!$AI38-Immo_dev!CP39,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(L39<>0,Immo_blind!$AI38-Immo_dev!CQ39,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(M39<>0,Immo_blind!$AI38-Immo_dev!CR39,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(N39<>0,Immo_blind!$AI38-Immo_dev!CS39,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(O39<>0,Immo_blind!$AI38-Immo_dev!CT39,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(P39<>0,Immo_blind!$AI38-Immo_dev!CU39,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(Q39<>0,Immo_blind!$AI38-Immo_dev!CV39,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(R39<>0,Immo_blind!$AI38-Immo_dev!CW39,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(S39<>0,Immo_blind!$AI38-Immo_dev!CX39,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(T39<>0,Immo_blind!$AI38-Immo_dev!CY39,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(U39<>0,Immo_blind!$AI38-Immo_dev!CZ39,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(V39<>0,Immo_blind!$AI38-Immo_dev!DA39,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(W39<>0,Immo_blind!$AI38-Immo_dev!DB39,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(X39<>0,Immo_blind!$AI38-Immo_dev!DC39,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(Y39<>0,Immo_blind!$AI38-Immo_dev!DD39,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(Z39<>0,Immo_blind!$AI38-Immo_dev!DE39,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AA39<>0,Immo_blind!$AI38-Immo_dev!DF39,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AB39<>0,Immo_blind!$AI38-Immo_dev!DG39,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AC39<>0,Immo_blind!$AI38-Immo_dev!DH39,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AD39<>0,Immo_blind!$AI38-Immo_dev!DI39,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AE39<>0,Immo_blind!$AI38-Immo_dev!DJ39,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AF39<>0,Immo_blind!$AI38-Immo_dev!DK39,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AG39<>0,Immo_blind!$AI38-Immo_dev!DL39,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AH39<>0,Immo_blind!$AI38-Immo_dev!DM39,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AI39<>0,Immo_blind!$AI38-Immo_dev!DN39,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ39<>0,Immo_blind!$AI38-Immo_dev!DO39,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AK39<>0,Immo_blind!$AI38-Immo_dev!DP39,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AL39<>0,Immo_blind!$AI38-Immo_dev!DQ39,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AM39<>0,Immo_blind!$AI38-Immo_dev!DR39,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AN39<>0,Immo_blind!$AI38-Immo_dev!DS39,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AO39<>0,Immo_blind!$AI38-Immo_dev!DT39,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AP39<>0,Immo_blind!$AI38-Immo_dev!DU39,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ39<>0,Immo_blind!$AI38-Immo_dev!DV39,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AR39<>0,Immo_blind!$AI38-Immo_dev!DW39,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AS39<>0,Immo_blind!$AI38-Immo_dev!DX39,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AT39<>0,Immo_blind!$AI38-Immo_dev!DY39,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AU39<>0,Immo_blind!$AI38-Immo_dev!DZ39,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AV39<>0,Immo_blind!$AI38-Immo_dev!EA39,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AW39<>0,Immo_blind!$AI38-Immo_dev!EB39,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AX39<>0,Immo_blind!$AI38-Immo_dev!EC39,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AY39<>0,Immo_blind!$AI38-Immo_dev!ED39,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ39<>0,Immo_blind!$AI38-Immo_dev!EE39,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BA39<>0,Immo_blind!$AI38-Immo_dev!EF39,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BB39<>0,Immo_blind!$AI38-Immo_dev!EG39,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BC39<>0,Immo_blind!$AI38-Immo_dev!EH39,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BD39<>0,Immo_blind!$AI38-Immo_dev!EI39,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BE39<>0,Immo_blind!$AI38-Immo_dev!EJ39,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BF39<>0,Immo_blind!$AI38-Immo_dev!EK39,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BG39<>0,Immo_blind!$AI38-Immo_dev!EL39,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BH39<>0,Immo_blind!$AI38-Immo_dev!EM39,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BI39<>0,Immo_blind!$AI38-Immo_dev!EN39,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ39<>0,Immo_blind!$AI38-Immo_dev!EO39,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BK39<>0,Immo_blind!$AI38-Immo_dev!EP39,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BL39<>0,Immo_blind!$AI38-Immo_dev!EQ39,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BM39<>0,Immo_blind!$AI38-Immo_dev!ER39,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BN39<>0,Immo_blind!$AI38-Immo_dev!ES39,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BO39<>0,Immo_blind!$AI38-Immo_dev!ET39,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BP39<>0,Immo_blind!$AI38-Immo_dev!EU39,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ39<>0,Immo_blind!$AI38-Immo_dev!EV39,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BR39<>0,Immo_blind!$AI38-Immo_dev!EW39,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BS39<>0,Immo_blind!$AI38-Immo_dev!EX39,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BT39<>0,Immo_blind!$AI38-Immo_dev!EY39,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BU39<>0,Immo_blind!$AI38-Immo_dev!EZ39,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BV39<>0,Immo_blind!$AI38-Immo_dev!FA39,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BW39<>0,Immo_blind!$AI38-Immo_dev!FB39,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BX39<>0,Immo_blind!$AI38-Immo_dev!FC39,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BY39<>0,Immo_blind!$AI38-Immo_dev!FD39,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ39<>0,Immo_blind!$AI38-Immo_dev!FE39,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CA39<>0,Immo_blind!$AI38-Immo_dev!FF39,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CB39<>0,Immo_blind!$AI38-Immo_dev!FG39,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CC39<>0,Immo_blind!$AI38-Immo_dev!FH39,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CD39<>0,Immo_blind!$AI38-Immo_dev!FI39,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CE39<>0,Immo_blind!$AI38-Immo_dev!FJ39,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CF39<>0,Immo_blind!$AI38-Immo_dev!FK39,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CG39<>0,Immo_blind!$AI38-Immo_dev!FL39,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CH39<>0,Immo_blind!$AI38-Immo_dev!FM39,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F39,Immo_blind!$A$3:$A$93,0),0,\nIF(CI39<>0,Immo_blind!$AI38-Immo_dev!FN39,0)),0)","v":0}]
[2056,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2056},{"$f":"IFERROR(IF(G$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(F40-(Immo_blind!$AI39-F40*Immo_blind!$AN39)>0,F40-(Immo_blind!$AI39-F40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(G40-(Immo_blind!$AI39-G40*Immo_blind!$AN39)>0,G40-(Immo_blind!$AI39-G40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(H40-(Immo_blind!$AI39-H40*Immo_blind!$AN39)>0,H40-(Immo_blind!$AI39-H40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(I40-(Immo_blind!$AI39-I40*Immo_blind!$AN39)>0,I40-(Immo_blind!$AI39-I40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(J40-(Immo_blind!$AI39-J40*Immo_blind!$AN39)>0,J40-(Immo_blind!$AI39-J40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(K40-(Immo_blind!$AI39-K40*Immo_blind!$AN39)>0,K40-(Immo_blind!$AI39-K40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(L40-(Immo_blind!$AI39-L40*Immo_blind!$AN39)>0,L40-(Immo_blind!$AI39-L40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(M40-(Immo_blind!$AI39-M40*Immo_blind!$AN39)>0,M40-(Immo_blind!$AI39-M40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(N40-(Immo_blind!$AI39-N40*Immo_blind!$AN39)>0,N40-(Immo_blind!$AI39-N40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(O40-(Immo_blind!$AI39-O40*Immo_blind!$AN39)>0,O40-(Immo_blind!$AI39-O40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(P40-(Immo_blind!$AI39-P40*Immo_blind!$AN39)>0,P40-(Immo_blind!$AI39-P40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(Q40-(Immo_blind!$AI39-Q40*Immo_blind!$AN39)>0,Q40-(Immo_blind!$AI39-Q40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(R40-(Immo_blind!$AI39-R40*Immo_blind!$AN39)>0,R40-(Immo_blind!$AI39-R40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(S40-(Immo_blind!$AI39-S40*Immo_blind!$AN39)>0,S40-(Immo_blind!$AI39-S40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(T40-(Immo_blind!$AI39-T40*Immo_blind!$AN39)>0,T40-(Immo_blind!$AI39-T40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(U40-(Immo_blind!$AI39-U40*Immo_blind!$AN39)>0,U40-(Immo_blind!$AI39-U40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(V40-(Immo_blind!$AI39-V40*Immo_blind!$AN39)>0,V40-(Immo_blind!$AI39-V40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(W40-(Immo_blind!$AI39-W40*Immo_blind!$AN39)>0,W40-(Immo_blind!$AI39-W40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(X40-(Immo_blind!$AI39-X40*Immo_blind!$AN39)>0,X40-(Immo_blind!$AI39-X40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(Y40-(Immo_blind!$AI39-Y40*Immo_blind!$AN39)>0,Y40-(Immo_blind!$AI39-Y40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(Z40-(Immo_blind!$AI39-Z40*Immo_blind!$AN39)>0,Z40-(Immo_blind!$AI39-Z40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AA40-(Immo_blind!$AI39-AA40*Immo_blind!$AN39)>0,AA40-(Immo_blind!$AI39-AA40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AB40-(Immo_blind!$AI39-AB40*Immo_blind!$AN39)>0,AB40-(Immo_blind!$AI39-AB40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AC40-(Immo_blind!$AI39-AC40*Immo_blind!$AN39)>0,AC40-(Immo_blind!$AI39-AC40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AD40-(Immo_blind!$AI39-AD40*Immo_blind!$AN39)>0,AD40-(Immo_blind!$AI39-AD40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AE40-(Immo_blind!$AI39-AE40*Immo_blind!$AN39)>0,AE40-(Immo_blind!$AI39-AE40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AF40-(Immo_blind!$AI39-AF40*Immo_blind!$AN39)>0,AF40-(Immo_blind!$AI39-AF40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AG40-(Immo_blind!$AI39-AG40*Immo_blind!$AN39)>0,AG40-(Immo_blind!$AI39-AG40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AH40-(Immo_blind!$AI39-AH40*Immo_blind!$AN39)>0,AH40-(Immo_blind!$AI39-AH40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AI40-(Immo_blind!$AI39-AI40*Immo_blind!$AN39)>0,AI40-(Immo_blind!$AI39-AI40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AJ40-(Immo_blind!$AI39-AJ40*Immo_blind!$AN39)>0,AJ40-(Immo_blind!$AI39-AJ40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AK40-(Immo_blind!$AI39-AK40*Immo_blind!$AN39)>0,AK40-(Immo_blind!$AI39-AK40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AL40-(Immo_blind!$AI39-AL40*Immo_blind!$AN39)>0,AL40-(Immo_blind!$AI39-AL40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AM40-(Immo_blind!$AI39-AM40*Immo_blind!$AN39)>0,AM40-(Immo_blind!$AI39-AM40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AN40-(Immo_blind!$AI39-AN40*Immo_blind!$AN39)>0,AN40-(Immo_blind!$AI39-AN40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AO40-(Immo_blind!$AI39-AO40*Immo_blind!$AN39)>0,AO40-(Immo_blind!$AI39-AO40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AP40-(Immo_blind!$AI39-AP40*Immo_blind!$AN39)>0,AP40-(Immo_blind!$AI39-AP40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AQ40-(Immo_blind!$AI39-AQ40*Immo_blind!$AN39)>0,AQ40-(Immo_blind!$AI39-AQ40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AR40-(Immo_blind!$AI39-AR40*Immo_blind!$AN39)>0,AR40-(Immo_blind!$AI39-AR40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AS40-(Immo_blind!$AI39-AS40*Immo_blind!$AN39)>0,AS40-(Immo_blind!$AI39-AS40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AT40-(Immo_blind!$AI39-AT40*Immo_blind!$AN39)>0,AT40-(Immo_blind!$AI39-AT40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AU40-(Immo_blind!$AI39-AU40*Immo_blind!$AN39)>0,AU40-(Immo_blind!$AI39-AU40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AV40-(Immo_blind!$AI39-AV40*Immo_blind!$AN39)>0,AV40-(Immo_blind!$AI39-AV40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AW40-(Immo_blind!$AI39-AW40*Immo_blind!$AN39)>0,AW40-(Immo_blind!$AI39-AW40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AX40-(Immo_blind!$AI39-AX40*Immo_blind!$AN39)>0,AX40-(Immo_blind!$AI39-AX40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AY40-(Immo_blind!$AI39-AY40*Immo_blind!$AN39)>0,AY40-(Immo_blind!$AI39-AY40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(AZ40-(Immo_blind!$AI39-AZ40*Immo_blind!$AN39)>0,AZ40-(Immo_blind!$AI39-AZ40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BA40-(Immo_blind!$AI39-BA40*Immo_blind!$AN39)>0,BA40-(Immo_blind!$AI39-BA40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BB40-(Immo_blind!$AI39-BB40*Immo_blind!$AN39)>0,BB40-(Immo_blind!$AI39-BB40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BC40-(Immo_blind!$AI39-BC40*Immo_blind!$AN39)>0,BC40-(Immo_blind!$AI39-BC40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BD40-(Immo_blind!$AI39-BD40*Immo_blind!$AN39)>0,BD40-(Immo_blind!$AI39-BD40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BE40-(Immo_blind!$AI39-BE40*Immo_blind!$AN39)>0,BE40-(Immo_blind!$AI39-BE40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BF40-(Immo_blind!$AI39-BF40*Immo_blind!$AN39)>0,BF40-(Immo_blind!$AI39-BF40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BG40-(Immo_blind!$AI39-BG40*Immo_blind!$AN39)>0,BG40-(Immo_blind!$AI39-BG40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BH40-(Immo_blind!$AI39-BH40*Immo_blind!$AN39)>0,BH40-(Immo_blind!$AI39-BH40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BI40-(Immo_blind!$AI39-BI40*Immo_blind!$AN39)>0,BI40-(Immo_blind!$AI39-BI40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BJ40-(Immo_blind!$AI39-BJ40*Immo_blind!$AN39)>0,BJ40-(Immo_blind!$AI39-BJ40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BK40-(Immo_blind!$AI39-BK40*Immo_blind!$AN39)>0,BK40-(Immo_blind!$AI39-BK40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BL40-(Immo_blind!$AI39-BL40*Immo_blind!$AN39)>0,BL40-(Immo_blind!$AI39-BL40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BM40-(Immo_blind!$AI39-BM40*Immo_blind!$AN39)>0,BM40-(Immo_blind!$AI39-BM40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BN40-(Immo_blind!$AI39-BN40*Immo_blind!$AN39)>0,BN40-(Immo_blind!$AI39-BN40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BO40-(Immo_blind!$AI39-BO40*Immo_blind!$AN39)>0,BO40-(Immo_blind!$AI39-BO40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BP40-(Immo_blind!$AI39-BP40*Immo_blind!$AN39)>0,BP40-(Immo_blind!$AI39-BP40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BQ40-(Immo_blind!$AI39-BQ40*Immo_blind!$AN39)>0,BQ40-(Immo_blind!$AI39-BQ40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BR40-(Immo_blind!$AI39-BR40*Immo_blind!$AN39)>0,BR40-(Immo_blind!$AI39-BR40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BS40-(Immo_blind!$AI39-BS40*Immo_blind!$AN39)>0,BS40-(Immo_blind!$AI39-BS40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BT40-(Immo_blind!$AI39-BT40*Immo_blind!$AN39)>0,BT40-(Immo_blind!$AI39-BT40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BU40-(Immo_blind!$AI39-BU40*Immo_blind!$AN39)>0,BU40-(Immo_blind!$AI39-BU40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BV40-(Immo_blind!$AI39-BV40*Immo_blind!$AN39)>0,BV40-(Immo_blind!$AI39-BV40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BW40-(Immo_blind!$AI39-BW40*Immo_blind!$AN39)>0,BW40-(Immo_blind!$AI39-BW40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BX40-(Immo_blind!$AI39-BX40*Immo_blind!$AN39)>0,BX40-(Immo_blind!$AI39-BX40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BY40-(Immo_blind!$AI39-BY40*Immo_blind!$AN39)>0,BY40-(Immo_blind!$AI39-BY40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(BZ40-(Immo_blind!$AI39-BZ40*Immo_blind!$AN39)>0,BZ40-(Immo_blind!$AI39-BZ40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(CA40-(Immo_blind!$AI39-CA40*Immo_blind!$AN39)>0,CA40-(Immo_blind!$AI39-CA40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(CB40-(Immo_blind!$AI39-CB40*Immo_blind!$AN39)>0,CB40-(Immo_blind!$AI39-CB40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(CC40-(Immo_blind!$AI39-CC40*Immo_blind!$AN39)>0,CC40-(Immo_blind!$AI39-CC40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(CD40-(Immo_blind!$AI39-CD40*Immo_blind!$AN39)>0,CD40-(Immo_blind!$AI39-CD40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(CE40-(Immo_blind!$AI39-CE40*Immo_blind!$AN39)>0,CE40-(Immo_blind!$AI39-CE40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(CF40-(Immo_blind!$AI39-CF40*Immo_blind!$AN39)>0,CF40-(Immo_blind!$AI39-CF40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(CG40-(Immo_blind!$AI39-CG40*Immo_blind!$AN39)>0,CG40-(Immo_blind!$AI39-CG40*Immo_blind!$AN39),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F40,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F40,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA39,\nIF(CH40-(Immo_blind!$AI39-CH40*Immo_blind!$AN39)>0,CH40-(Immo_blind!$AI39-CH40*Immo_blind!$AN39),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2056},{"$f":"IFERROR(IF(CL$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nG40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nH40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nI40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nJ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nK40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nL40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nM40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nN40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nO40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nP40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nQ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nR40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nS40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nT40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nU40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nV40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nW40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nX40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nY40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nZ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAA40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAB40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAC40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAD40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAE40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAF40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAG40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAH40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAI40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAJ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAK40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAL40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAM40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAN40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAO40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAP40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAQ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAR40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAS40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAT40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAU40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAV40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAW40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAX40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAY40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nAZ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBA40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBB40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBC40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBD40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBE40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBF40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBG40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBH40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBI40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBJ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBK40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBL40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBM40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBN40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBO40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBP40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBQ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBR40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBS40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBT40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBU40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBV40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBW40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBX40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBY40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nBZ40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCA40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCB40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCC40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCD40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCE40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCF40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCG40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCH40*Immo_blind!$AN39),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nCI40*Immo_blind!$AN39),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2056},{"$f":"IFERROR(IF(FQ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(G40<>0,Immo_blind!$AI39-Immo_dev!CL40,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(H40<>0,Immo_blind!$AI39-Immo_dev!CM40,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(I40<>0,Immo_blind!$AI39-Immo_dev!CN40,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(J40<>0,Immo_blind!$AI39-Immo_dev!CO40,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(K40<>0,Immo_blind!$AI39-Immo_dev!CP40,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(L40<>0,Immo_blind!$AI39-Immo_dev!CQ40,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(M40<>0,Immo_blind!$AI39-Immo_dev!CR40,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(N40<>0,Immo_blind!$AI39-Immo_dev!CS40,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(O40<>0,Immo_blind!$AI39-Immo_dev!CT40,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(P40<>0,Immo_blind!$AI39-Immo_dev!CU40,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(Q40<>0,Immo_blind!$AI39-Immo_dev!CV40,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(R40<>0,Immo_blind!$AI39-Immo_dev!CW40,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(S40<>0,Immo_blind!$AI39-Immo_dev!CX40,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(T40<>0,Immo_blind!$AI39-Immo_dev!CY40,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(U40<>0,Immo_blind!$AI39-Immo_dev!CZ40,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(V40<>0,Immo_blind!$AI39-Immo_dev!DA40,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(W40<>0,Immo_blind!$AI39-Immo_dev!DB40,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(X40<>0,Immo_blind!$AI39-Immo_dev!DC40,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(Y40<>0,Immo_blind!$AI39-Immo_dev!DD40,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(Z40<>0,Immo_blind!$AI39-Immo_dev!DE40,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AA40<>0,Immo_blind!$AI39-Immo_dev!DF40,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AB40<>0,Immo_blind!$AI39-Immo_dev!DG40,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AC40<>0,Immo_blind!$AI39-Immo_dev!DH40,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AD40<>0,Immo_blind!$AI39-Immo_dev!DI40,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AE40<>0,Immo_blind!$AI39-Immo_dev!DJ40,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AF40<>0,Immo_blind!$AI39-Immo_dev!DK40,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AG40<>0,Immo_blind!$AI39-Immo_dev!DL40,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AH40<>0,Immo_blind!$AI39-Immo_dev!DM40,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AI40<>0,Immo_blind!$AI39-Immo_dev!DN40,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ40<>0,Immo_blind!$AI39-Immo_dev!DO40,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AK40<>0,Immo_blind!$AI39-Immo_dev!DP40,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AL40<>0,Immo_blind!$AI39-Immo_dev!DQ40,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AM40<>0,Immo_blind!$AI39-Immo_dev!DR40,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AN40<>0,Immo_blind!$AI39-Immo_dev!DS40,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AO40<>0,Immo_blind!$AI39-Immo_dev!DT40,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AP40<>0,Immo_blind!$AI39-Immo_dev!DU40,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ40<>0,Immo_blind!$AI39-Immo_dev!DV40,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AR40<>0,Immo_blind!$AI39-Immo_dev!DW40,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AS40<>0,Immo_blind!$AI39-Immo_dev!DX40,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AT40<>0,Immo_blind!$AI39-Immo_dev!DY40,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AU40<>0,Immo_blind!$AI39-Immo_dev!DZ40,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AV40<>0,Immo_blind!$AI39-Immo_dev!EA40,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AW40<>0,Immo_blind!$AI39-Immo_dev!EB40,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AX40<>0,Immo_blind!$AI39-Immo_dev!EC40,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AY40<>0,Immo_blind!$AI39-Immo_dev!ED40,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ40<>0,Immo_blind!$AI39-Immo_dev!EE40,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BA40<>0,Immo_blind!$AI39-Immo_dev!EF40,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BB40<>0,Immo_blind!$AI39-Immo_dev!EG40,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BC40<>0,Immo_blind!$AI39-Immo_dev!EH40,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BD40<>0,Immo_blind!$AI39-Immo_dev!EI40,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BE40<>0,Immo_blind!$AI39-Immo_dev!EJ40,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BF40<>0,Immo_blind!$AI39-Immo_dev!EK40,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BG40<>0,Immo_blind!$AI39-Immo_dev!EL40,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BH40<>0,Immo_blind!$AI39-Immo_dev!EM40,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BI40<>0,Immo_blind!$AI39-Immo_dev!EN40,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ40<>0,Immo_blind!$AI39-Immo_dev!EO40,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BK40<>0,Immo_blind!$AI39-Immo_dev!EP40,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BL40<>0,Immo_blind!$AI39-Immo_dev!EQ40,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BM40<>0,Immo_blind!$AI39-Immo_dev!ER40,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BN40<>0,Immo_blind!$AI39-Immo_dev!ES40,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BO40<>0,Immo_blind!$AI39-Immo_dev!ET40,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BP40<>0,Immo_blind!$AI39-Immo_dev!EU40,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ40<>0,Immo_blind!$AI39-Immo_dev!EV40,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BR40<>0,Immo_blind!$AI39-Immo_dev!EW40,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BS40<>0,Immo_blind!$AI39-Immo_dev!EX40,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BT40<>0,Immo_blind!$AI39-Immo_dev!EY40,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BU40<>0,Immo_blind!$AI39-Immo_dev!EZ40,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BV40<>0,Immo_blind!$AI39-Immo_dev!FA40,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BW40<>0,Immo_blind!$AI39-Immo_dev!FB40,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BX40<>0,Immo_blind!$AI39-Immo_dev!FC40,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BY40<>0,Immo_blind!$AI39-Immo_dev!FD40,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ40<>0,Immo_blind!$AI39-Immo_dev!FE40,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CA40<>0,Immo_blind!$AI39-Immo_dev!FF40,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CB40<>0,Immo_blind!$AI39-Immo_dev!FG40,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CC40<>0,Immo_blind!$AI39-Immo_dev!FH40,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CD40<>0,Immo_blind!$AI39-Immo_dev!FI40,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CE40<>0,Immo_blind!$AI39-Immo_dev!FJ40,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CF40<>0,Immo_blind!$AI39-Immo_dev!FK40,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CG40<>0,Immo_blind!$AI39-Immo_dev!FL40,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CH40<>0,Immo_blind!$AI39-Immo_dev!FM40,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F40,Immo_blind!$A$3:$A$93,0),0,\nIF(CI40<>0,Immo_blind!$AI39-Immo_dev!FN40,0)),0)","v":0}]
[2057,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2057},{"$f":"IFERROR(IF(G$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(F41-(Immo_blind!$AI40-F41*Immo_blind!$AN40)>0,F41-(Immo_blind!$AI40-F41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(G41-(Immo_blind!$AI40-G41*Immo_blind!$AN40)>0,G41-(Immo_blind!$AI40-G41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(H41-(Immo_blind!$AI40-H41*Immo_blind!$AN40)>0,H41-(Immo_blind!$AI40-H41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(I41-(Immo_blind!$AI40-I41*Immo_blind!$AN40)>0,I41-(Immo_blind!$AI40-I41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(J41-(Immo_blind!$AI40-J41*Immo_blind!$AN40)>0,J41-(Immo_blind!$AI40-J41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(K41-(Immo_blind!$AI40-K41*Immo_blind!$AN40)>0,K41-(Immo_blind!$AI40-K41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(L41-(Immo_blind!$AI40-L41*Immo_blind!$AN40)>0,L41-(Immo_blind!$AI40-L41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(M41-(Immo_blind!$AI40-M41*Immo_blind!$AN40)>0,M41-(Immo_blind!$AI40-M41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(N41-(Immo_blind!$AI40-N41*Immo_blind!$AN40)>0,N41-(Immo_blind!$AI40-N41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(O41-(Immo_blind!$AI40-O41*Immo_blind!$AN40)>0,O41-(Immo_blind!$AI40-O41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(P41-(Immo_blind!$AI40-P41*Immo_blind!$AN40)>0,P41-(Immo_blind!$AI40-P41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(Q41-(Immo_blind!$AI40-Q41*Immo_blind!$AN40)>0,Q41-(Immo_blind!$AI40-Q41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(R41-(Immo_blind!$AI40-R41*Immo_blind!$AN40)>0,R41-(Immo_blind!$AI40-R41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(S41-(Immo_blind!$AI40-S41*Immo_blind!$AN40)>0,S41-(Immo_blind!$AI40-S41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(T41-(Immo_blind!$AI40-T41*Immo_blind!$AN40)>0,T41-(Immo_blind!$AI40-T41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(U41-(Immo_blind!$AI40-U41*Immo_blind!$AN40)>0,U41-(Immo_blind!$AI40-U41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(V41-(Immo_blind!$AI40-V41*Immo_blind!$AN40)>0,V41-(Immo_blind!$AI40-V41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(W41-(Immo_blind!$AI40-W41*Immo_blind!$AN40)>0,W41-(Immo_blind!$AI40-W41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(X41-(Immo_blind!$AI40-X41*Immo_blind!$AN40)>0,X41-(Immo_blind!$AI40-X41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(Y41-(Immo_blind!$AI40-Y41*Immo_blind!$AN40)>0,Y41-(Immo_blind!$AI40-Y41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(Z41-(Immo_blind!$AI40-Z41*Immo_blind!$AN40)>0,Z41-(Immo_blind!$AI40-Z41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AA41-(Immo_blind!$AI40-AA41*Immo_blind!$AN40)>0,AA41-(Immo_blind!$AI40-AA41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AB41-(Immo_blind!$AI40-AB41*Immo_blind!$AN40)>0,AB41-(Immo_blind!$AI40-AB41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AC41-(Immo_blind!$AI40-AC41*Immo_blind!$AN40)>0,AC41-(Immo_blind!$AI40-AC41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AD41-(Immo_blind!$AI40-AD41*Immo_blind!$AN40)>0,AD41-(Immo_blind!$AI40-AD41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AE41-(Immo_blind!$AI40-AE41*Immo_blind!$AN40)>0,AE41-(Immo_blind!$AI40-AE41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AF41-(Immo_blind!$AI40-AF41*Immo_blind!$AN40)>0,AF41-(Immo_blind!$AI40-AF41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AG41-(Immo_blind!$AI40-AG41*Immo_blind!$AN40)>0,AG41-(Immo_blind!$AI40-AG41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AH41-(Immo_blind!$AI40-AH41*Immo_blind!$AN40)>0,AH41-(Immo_blind!$AI40-AH41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AI41-(Immo_blind!$AI40-AI41*Immo_blind!$AN40)>0,AI41-(Immo_blind!$AI40-AI41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AJ41-(Immo_blind!$AI40-AJ41*Immo_blind!$AN40)>0,AJ41-(Immo_blind!$AI40-AJ41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AK41-(Immo_blind!$AI40-AK41*Immo_blind!$AN40)>0,AK41-(Immo_blind!$AI40-AK41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AL41-(Immo_blind!$AI40-AL41*Immo_blind!$AN40)>0,AL41-(Immo_blind!$AI40-AL41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AM41-(Immo_blind!$AI40-AM41*Immo_blind!$AN40)>0,AM41-(Immo_blind!$AI40-AM41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AN41-(Immo_blind!$AI40-AN41*Immo_blind!$AN40)>0,AN41-(Immo_blind!$AI40-AN41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AO41-(Immo_blind!$AI40-AO41*Immo_blind!$AN40)>0,AO41-(Immo_blind!$AI40-AO41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AP41-(Immo_blind!$AI40-AP41*Immo_blind!$AN40)>0,AP41-(Immo_blind!$AI40-AP41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AQ41-(Immo_blind!$AI40-AQ41*Immo_blind!$AN40)>0,AQ41-(Immo_blind!$AI40-AQ41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AR41-(Immo_blind!$AI40-AR41*Immo_blind!$AN40)>0,AR41-(Immo_blind!$AI40-AR41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AS41-(Immo_blind!$AI40-AS41*Immo_blind!$AN40)>0,AS41-(Immo_blind!$AI40-AS41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AT41-(Immo_blind!$AI40-AT41*Immo_blind!$AN40)>0,AT41-(Immo_blind!$AI40-AT41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AU41-(Immo_blind!$AI40-AU41*Immo_blind!$AN40)>0,AU41-(Immo_blind!$AI40-AU41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AV41-(Immo_blind!$AI40-AV41*Immo_blind!$AN40)>0,AV41-(Immo_blind!$AI40-AV41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AW41-(Immo_blind!$AI40-AW41*Immo_blind!$AN40)>0,AW41-(Immo_blind!$AI40-AW41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AX41-(Immo_blind!$AI40-AX41*Immo_blind!$AN40)>0,AX41-(Immo_blind!$AI40-AX41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AY41-(Immo_blind!$AI40-AY41*Immo_blind!$AN40)>0,AY41-(Immo_blind!$AI40-AY41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(AZ41-(Immo_blind!$AI40-AZ41*Immo_blind!$AN40)>0,AZ41-(Immo_blind!$AI40-AZ41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BA41-(Immo_blind!$AI40-BA41*Immo_blind!$AN40)>0,BA41-(Immo_blind!$AI40-BA41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BB41-(Immo_blind!$AI40-BB41*Immo_blind!$AN40)>0,BB41-(Immo_blind!$AI40-BB41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BC41-(Immo_blind!$AI40-BC41*Immo_blind!$AN40)>0,BC41-(Immo_blind!$AI40-BC41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BD41-(Immo_blind!$AI40-BD41*Immo_blind!$AN40)>0,BD41-(Immo_blind!$AI40-BD41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BE41-(Immo_blind!$AI40-BE41*Immo_blind!$AN40)>0,BE41-(Immo_blind!$AI40-BE41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BF41-(Immo_blind!$AI40-BF41*Immo_blind!$AN40)>0,BF41-(Immo_blind!$AI40-BF41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BG41-(Immo_blind!$AI40-BG41*Immo_blind!$AN40)>0,BG41-(Immo_blind!$AI40-BG41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BH41-(Immo_blind!$AI40-BH41*Immo_blind!$AN40)>0,BH41-(Immo_blind!$AI40-BH41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BI41-(Immo_blind!$AI40-BI41*Immo_blind!$AN40)>0,BI41-(Immo_blind!$AI40-BI41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BJ41-(Immo_blind!$AI40-BJ41*Immo_blind!$AN40)>0,BJ41-(Immo_blind!$AI40-BJ41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BK41-(Immo_blind!$AI40-BK41*Immo_blind!$AN40)>0,BK41-(Immo_blind!$AI40-BK41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BL41-(Immo_blind!$AI40-BL41*Immo_blind!$AN40)>0,BL41-(Immo_blind!$AI40-BL41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BM41-(Immo_blind!$AI40-BM41*Immo_blind!$AN40)>0,BM41-(Immo_blind!$AI40-BM41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BN41-(Immo_blind!$AI40-BN41*Immo_blind!$AN40)>0,BN41-(Immo_blind!$AI40-BN41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BO41-(Immo_blind!$AI40-BO41*Immo_blind!$AN40)>0,BO41-(Immo_blind!$AI40-BO41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BP41-(Immo_blind!$AI40-BP41*Immo_blind!$AN40)>0,BP41-(Immo_blind!$AI40-BP41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BQ41-(Immo_blind!$AI40-BQ41*Immo_blind!$AN40)>0,BQ41-(Immo_blind!$AI40-BQ41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BR41-(Immo_blind!$AI40-BR41*Immo_blind!$AN40)>0,BR41-(Immo_blind!$AI40-BR41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BS41-(Immo_blind!$AI40-BS41*Immo_blind!$AN40)>0,BS41-(Immo_blind!$AI40-BS41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BT41-(Immo_blind!$AI40-BT41*Immo_blind!$AN40)>0,BT41-(Immo_blind!$AI40-BT41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BU41-(Immo_blind!$AI40-BU41*Immo_blind!$AN40)>0,BU41-(Immo_blind!$AI40-BU41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BV41-(Immo_blind!$AI40-BV41*Immo_blind!$AN40)>0,BV41-(Immo_blind!$AI40-BV41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BW41-(Immo_blind!$AI40-BW41*Immo_blind!$AN40)>0,BW41-(Immo_blind!$AI40-BW41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BX41-(Immo_blind!$AI40-BX41*Immo_blind!$AN40)>0,BX41-(Immo_blind!$AI40-BX41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BY41-(Immo_blind!$AI40-BY41*Immo_blind!$AN40)>0,BY41-(Immo_blind!$AI40-BY41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(BZ41-(Immo_blind!$AI40-BZ41*Immo_blind!$AN40)>0,BZ41-(Immo_blind!$AI40-BZ41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(CA41-(Immo_blind!$AI40-CA41*Immo_blind!$AN40)>0,CA41-(Immo_blind!$AI40-CA41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(CB41-(Immo_blind!$AI40-CB41*Immo_blind!$AN40)>0,CB41-(Immo_blind!$AI40-CB41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(CC41-(Immo_blind!$AI40-CC41*Immo_blind!$AN40)>0,CC41-(Immo_blind!$AI40-CC41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(CD41-(Immo_blind!$AI40-CD41*Immo_blind!$AN40)>0,CD41-(Immo_blind!$AI40-CD41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(CE41-(Immo_blind!$AI40-CE41*Immo_blind!$AN40)>0,CE41-(Immo_blind!$AI40-CE41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(CF41-(Immo_blind!$AI40-CF41*Immo_blind!$AN40)>0,CF41-(Immo_blind!$AI40-CF41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(CG41-(Immo_blind!$AI40-CG41*Immo_blind!$AN40)>0,CG41-(Immo_blind!$AI40-CG41*Immo_blind!$AN40),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F41,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F41,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA40,\nIF(CH41-(Immo_blind!$AI40-CH41*Immo_blind!$AN40)>0,CH41-(Immo_blind!$AI40-CH41*Immo_blind!$AN40),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2057},{"$f":"IFERROR(IF(CL$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nG41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nH41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nI41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nJ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nK41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nL41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nM41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nN41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nO41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nP41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nQ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nR41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nS41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nT41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nU41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nV41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nW41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nX41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nY41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nZ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAA41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAB41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAC41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAD41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAE41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAF41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAG41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAH41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAI41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAJ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAK41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAL41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAM41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAN41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAO41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAP41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAQ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAR41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAS41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAT41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAU41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAV41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAW41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAX41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAY41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nAZ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBA41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBB41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBC41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBD41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBE41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBF41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBG41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBH41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBI41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBJ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBK41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBL41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBM41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBN41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBO41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBP41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBQ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBR41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBS41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBT41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBU41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBV41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBW41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBX41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBY41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nBZ41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCA41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCB41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCC41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCD41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCE41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCF41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCG41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCH41*Immo_blind!$AN40),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nCI41*Immo_blind!$AN40),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2057},{"$f":"IFERROR(IF(FQ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(G41<>0,Immo_blind!$AI40-Immo_dev!CL41,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(H41<>0,Immo_blind!$AI40-Immo_dev!CM41,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(I41<>0,Immo_blind!$AI40-Immo_dev!CN41,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(J41<>0,Immo_blind!$AI40-Immo_dev!CO41,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(K41<>0,Immo_blind!$AI40-Immo_dev!CP41,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(L41<>0,Immo_blind!$AI40-Immo_dev!CQ41,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(M41<>0,Immo_blind!$AI40-Immo_dev!CR41,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(N41<>0,Immo_blind!$AI40-Immo_dev!CS41,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(O41<>0,Immo_blind!$AI40-Immo_dev!CT41,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(P41<>0,Immo_blind!$AI40-Immo_dev!CU41,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(Q41<>0,Immo_blind!$AI40-Immo_dev!CV41,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(R41<>0,Immo_blind!$AI40-Immo_dev!CW41,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(S41<>0,Immo_blind!$AI40-Immo_dev!CX41,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(T41<>0,Immo_blind!$AI40-Immo_dev!CY41,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(U41<>0,Immo_blind!$AI40-Immo_dev!CZ41,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(V41<>0,Immo_blind!$AI40-Immo_dev!DA41,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(W41<>0,Immo_blind!$AI40-Immo_dev!DB41,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(X41<>0,Immo_blind!$AI40-Immo_dev!DC41,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(Y41<>0,Immo_blind!$AI40-Immo_dev!DD41,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(Z41<>0,Immo_blind!$AI40-Immo_dev!DE41,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AA41<>0,Immo_blind!$AI40-Immo_dev!DF41,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AB41<>0,Immo_blind!$AI40-Immo_dev!DG41,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AC41<>0,Immo_blind!$AI40-Immo_dev!DH41,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AD41<>0,Immo_blind!$AI40-Immo_dev!DI41,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AE41<>0,Immo_blind!$AI40-Immo_dev!DJ41,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AF41<>0,Immo_blind!$AI40-Immo_dev!DK41,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AG41<>0,Immo_blind!$AI40-Immo_dev!DL41,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AH41<>0,Immo_blind!$AI40-Immo_dev!DM41,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AI41<>0,Immo_blind!$AI40-Immo_dev!DN41,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ41<>0,Immo_blind!$AI40-Immo_dev!DO41,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AK41<>0,Immo_blind!$AI40-Immo_dev!DP41,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AL41<>0,Immo_blind!$AI40-Immo_dev!DQ41,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AM41<>0,Immo_blind!$AI40-Immo_dev!DR41,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AN41<>0,Immo_blind!$AI40-Immo_dev!DS41,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AO41<>0,Immo_blind!$AI40-Immo_dev!DT41,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AP41<>0,Immo_blind!$AI40-Immo_dev!DU41,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ41<>0,Immo_blind!$AI40-Immo_dev!DV41,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AR41<>0,Immo_blind!$AI40-Immo_dev!DW41,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AS41<>0,Immo_blind!$AI40-Immo_dev!DX41,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AT41<>0,Immo_blind!$AI40-Immo_dev!DY41,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AU41<>0,Immo_blind!$AI40-Immo_dev!DZ41,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AV41<>0,Immo_blind!$AI40-Immo_dev!EA41,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AW41<>0,Immo_blind!$AI40-Immo_dev!EB41,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AX41<>0,Immo_blind!$AI40-Immo_dev!EC41,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AY41<>0,Immo_blind!$AI40-Immo_dev!ED41,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ41<>0,Immo_blind!$AI40-Immo_dev!EE41,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BA41<>0,Immo_blind!$AI40-Immo_dev!EF41,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BB41<>0,Immo_blind!$AI40-Immo_dev!EG41,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BC41<>0,Immo_blind!$AI40-Immo_dev!EH41,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BD41<>0,Immo_blind!$AI40-Immo_dev!EI41,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BE41<>0,Immo_blind!$AI40-Immo_dev!EJ41,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BF41<>0,Immo_blind!$AI40-Immo_dev!EK41,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BG41<>0,Immo_blind!$AI40-Immo_dev!EL41,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BH41<>0,Immo_blind!$AI40-Immo_dev!EM41,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BI41<>0,Immo_blind!$AI40-Immo_dev!EN41,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ41<>0,Immo_blind!$AI40-Immo_dev!EO41,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BK41<>0,Immo_blind!$AI40-Immo_dev!EP41,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BL41<>0,Immo_blind!$AI40-Immo_dev!EQ41,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BM41<>0,Immo_blind!$AI40-Immo_dev!ER41,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BN41<>0,Immo_blind!$AI40-Immo_dev!ES41,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BO41<>0,Immo_blind!$AI40-Immo_dev!ET41,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BP41<>0,Immo_blind!$AI40-Immo_dev!EU41,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ41<>0,Immo_blind!$AI40-Immo_dev!EV41,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BR41<>0,Immo_blind!$AI40-Immo_dev!EW41,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BS41<>0,Immo_blind!$AI40-Immo_dev!EX41,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BT41<>0,Immo_blind!$AI40-Immo_dev!EY41,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BU41<>0,Immo_blind!$AI40-Immo_dev!EZ41,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BV41<>0,Immo_blind!$AI40-Immo_dev!FA41,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BW41<>0,Immo_blind!$AI40-Immo_dev!FB41,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BX41<>0,Immo_blind!$AI40-Immo_dev!FC41,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BY41<>0,Immo_blind!$AI40-Immo_dev!FD41,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ41<>0,Immo_blind!$AI40-Immo_dev!FE41,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CA41<>0,Immo_blind!$AI40-Immo_dev!FF41,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CB41<>0,Immo_blind!$AI40-Immo_dev!FG41,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CC41<>0,Immo_blind!$AI40-Immo_dev!FH41,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CD41<>0,Immo_blind!$AI40-Immo_dev!FI41,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CE41<>0,Immo_blind!$AI40-Immo_dev!FJ41,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CF41<>0,Immo_blind!$AI40-Immo_dev!FK41,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CG41<>0,Immo_blind!$AI40-Immo_dev!FL41,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CH41<>0,Immo_blind!$AI40-Immo_dev!FM41,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F41,Immo_blind!$A$3:$A$93,0),0,\nIF(CI41<>0,Immo_blind!$AI40-Immo_dev!FN41,0)),0)","v":0}]
[2058,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2058},{"$f":"IFERROR(IF(G$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(F42-(Immo_blind!$AI41-F42*Immo_blind!$AN41)>0,F42-(Immo_blind!$AI41-F42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(G42-(Immo_blind!$AI41-G42*Immo_blind!$AN41)>0,G42-(Immo_blind!$AI41-G42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(H42-(Immo_blind!$AI41-H42*Immo_blind!$AN41)>0,H42-(Immo_blind!$AI41-H42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(I42-(Immo_blind!$AI41-I42*Immo_blind!$AN41)>0,I42-(Immo_blind!$AI41-I42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(J42-(Immo_blind!$AI41-J42*Immo_blind!$AN41)>0,J42-(Immo_blind!$AI41-J42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(K42-(Immo_blind!$AI41-K42*Immo_blind!$AN41)>0,K42-(Immo_blind!$AI41-K42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(L42-(Immo_blind!$AI41-L42*Immo_blind!$AN41)>0,L42-(Immo_blind!$AI41-L42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(M42-(Immo_blind!$AI41-M42*Immo_blind!$AN41)>0,M42-(Immo_blind!$AI41-M42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(N42-(Immo_blind!$AI41-N42*Immo_blind!$AN41)>0,N42-(Immo_blind!$AI41-N42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(O42-(Immo_blind!$AI41-O42*Immo_blind!$AN41)>0,O42-(Immo_blind!$AI41-O42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(P42-(Immo_blind!$AI41-P42*Immo_blind!$AN41)>0,P42-(Immo_blind!$AI41-P42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(Q42-(Immo_blind!$AI41-Q42*Immo_blind!$AN41)>0,Q42-(Immo_blind!$AI41-Q42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(R42-(Immo_blind!$AI41-R42*Immo_blind!$AN41)>0,R42-(Immo_blind!$AI41-R42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(S42-(Immo_blind!$AI41-S42*Immo_blind!$AN41)>0,S42-(Immo_blind!$AI41-S42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(T42-(Immo_blind!$AI41-T42*Immo_blind!$AN41)>0,T42-(Immo_blind!$AI41-T42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(U42-(Immo_blind!$AI41-U42*Immo_blind!$AN41)>0,U42-(Immo_blind!$AI41-U42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(V42-(Immo_blind!$AI41-V42*Immo_blind!$AN41)>0,V42-(Immo_blind!$AI41-V42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(W42-(Immo_blind!$AI41-W42*Immo_blind!$AN41)>0,W42-(Immo_blind!$AI41-W42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(X42-(Immo_blind!$AI41-X42*Immo_blind!$AN41)>0,X42-(Immo_blind!$AI41-X42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(Y42-(Immo_blind!$AI41-Y42*Immo_blind!$AN41)>0,Y42-(Immo_blind!$AI41-Y42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(Z42-(Immo_blind!$AI41-Z42*Immo_blind!$AN41)>0,Z42-(Immo_blind!$AI41-Z42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AA42-(Immo_blind!$AI41-AA42*Immo_blind!$AN41)>0,AA42-(Immo_blind!$AI41-AA42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AB42-(Immo_blind!$AI41-AB42*Immo_blind!$AN41)>0,AB42-(Immo_blind!$AI41-AB42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AC42-(Immo_blind!$AI41-AC42*Immo_blind!$AN41)>0,AC42-(Immo_blind!$AI41-AC42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AD42-(Immo_blind!$AI41-AD42*Immo_blind!$AN41)>0,AD42-(Immo_blind!$AI41-AD42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AE42-(Immo_blind!$AI41-AE42*Immo_blind!$AN41)>0,AE42-(Immo_blind!$AI41-AE42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AF42-(Immo_blind!$AI41-AF42*Immo_blind!$AN41)>0,AF42-(Immo_blind!$AI41-AF42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AG42-(Immo_blind!$AI41-AG42*Immo_blind!$AN41)>0,AG42-(Immo_blind!$AI41-AG42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AH42-(Immo_blind!$AI41-AH42*Immo_blind!$AN41)>0,AH42-(Immo_blind!$AI41-AH42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AI42-(Immo_blind!$AI41-AI42*Immo_blind!$AN41)>0,AI42-(Immo_blind!$AI41-AI42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AJ42-(Immo_blind!$AI41-AJ42*Immo_blind!$AN41)>0,AJ42-(Immo_blind!$AI41-AJ42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AK42-(Immo_blind!$AI41-AK42*Immo_blind!$AN41)>0,AK42-(Immo_blind!$AI41-AK42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AL42-(Immo_blind!$AI41-AL42*Immo_blind!$AN41)>0,AL42-(Immo_blind!$AI41-AL42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AM42-(Immo_blind!$AI41-AM42*Immo_blind!$AN41)>0,AM42-(Immo_blind!$AI41-AM42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AN42-(Immo_blind!$AI41-AN42*Immo_blind!$AN41)>0,AN42-(Immo_blind!$AI41-AN42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AO42-(Immo_blind!$AI41-AO42*Immo_blind!$AN41)>0,AO42-(Immo_blind!$AI41-AO42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AP42-(Immo_blind!$AI41-AP42*Immo_blind!$AN41)>0,AP42-(Immo_blind!$AI41-AP42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AQ42-(Immo_blind!$AI41-AQ42*Immo_blind!$AN41)>0,AQ42-(Immo_blind!$AI41-AQ42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AR42-(Immo_blind!$AI41-AR42*Immo_blind!$AN41)>0,AR42-(Immo_blind!$AI41-AR42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AS42-(Immo_blind!$AI41-AS42*Immo_blind!$AN41)>0,AS42-(Immo_blind!$AI41-AS42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AT42-(Immo_blind!$AI41-AT42*Immo_blind!$AN41)>0,AT42-(Immo_blind!$AI41-AT42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AU42-(Immo_blind!$AI41-AU42*Immo_blind!$AN41)>0,AU42-(Immo_blind!$AI41-AU42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AV42-(Immo_blind!$AI41-AV42*Immo_blind!$AN41)>0,AV42-(Immo_blind!$AI41-AV42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AW42-(Immo_blind!$AI41-AW42*Immo_blind!$AN41)>0,AW42-(Immo_blind!$AI41-AW42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AX42-(Immo_blind!$AI41-AX42*Immo_blind!$AN41)>0,AX42-(Immo_blind!$AI41-AX42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AY42-(Immo_blind!$AI41-AY42*Immo_blind!$AN41)>0,AY42-(Immo_blind!$AI41-AY42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(AZ42-(Immo_blind!$AI41-AZ42*Immo_blind!$AN41)>0,AZ42-(Immo_blind!$AI41-AZ42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BA42-(Immo_blind!$AI41-BA42*Immo_blind!$AN41)>0,BA42-(Immo_blind!$AI41-BA42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BB42-(Immo_blind!$AI41-BB42*Immo_blind!$AN41)>0,BB42-(Immo_blind!$AI41-BB42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BC42-(Immo_blind!$AI41-BC42*Immo_blind!$AN41)>0,BC42-(Immo_blind!$AI41-BC42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BD42-(Immo_blind!$AI41-BD42*Immo_blind!$AN41)>0,BD42-(Immo_blind!$AI41-BD42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BE42-(Immo_blind!$AI41-BE42*Immo_blind!$AN41)>0,BE42-(Immo_blind!$AI41-BE42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BF42-(Immo_blind!$AI41-BF42*Immo_blind!$AN41)>0,BF42-(Immo_blind!$AI41-BF42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BG42-(Immo_blind!$AI41-BG42*Immo_blind!$AN41)>0,BG42-(Immo_blind!$AI41-BG42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BH42-(Immo_blind!$AI41-BH42*Immo_blind!$AN41)>0,BH42-(Immo_blind!$AI41-BH42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BI42-(Immo_blind!$AI41-BI42*Immo_blind!$AN41)>0,BI42-(Immo_blind!$AI41-BI42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BJ42-(Immo_blind!$AI41-BJ42*Immo_blind!$AN41)>0,BJ42-(Immo_blind!$AI41-BJ42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BK42-(Immo_blind!$AI41-BK42*Immo_blind!$AN41)>0,BK42-(Immo_blind!$AI41-BK42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BL42-(Immo_blind!$AI41-BL42*Immo_blind!$AN41)>0,BL42-(Immo_blind!$AI41-BL42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BM42-(Immo_blind!$AI41-BM42*Immo_blind!$AN41)>0,BM42-(Immo_blind!$AI41-BM42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BN42-(Immo_blind!$AI41-BN42*Immo_blind!$AN41)>0,BN42-(Immo_blind!$AI41-BN42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BO42-(Immo_blind!$AI41-BO42*Immo_blind!$AN41)>0,BO42-(Immo_blind!$AI41-BO42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BP42-(Immo_blind!$AI41-BP42*Immo_blind!$AN41)>0,BP42-(Immo_blind!$AI41-BP42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BQ42-(Immo_blind!$AI41-BQ42*Immo_blind!$AN41)>0,BQ42-(Immo_blind!$AI41-BQ42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BR42-(Immo_blind!$AI41-BR42*Immo_blind!$AN41)>0,BR42-(Immo_blind!$AI41-BR42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BS42-(Immo_blind!$AI41-BS42*Immo_blind!$AN41)>0,BS42-(Immo_blind!$AI41-BS42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BT42-(Immo_blind!$AI41-BT42*Immo_blind!$AN41)>0,BT42-(Immo_blind!$AI41-BT42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BU42-(Immo_blind!$AI41-BU42*Immo_blind!$AN41)>0,BU42-(Immo_blind!$AI41-BU42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BV42-(Immo_blind!$AI41-BV42*Immo_blind!$AN41)>0,BV42-(Immo_blind!$AI41-BV42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BW42-(Immo_blind!$AI41-BW42*Immo_blind!$AN41)>0,BW42-(Immo_blind!$AI41-BW42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BX42-(Immo_blind!$AI41-BX42*Immo_blind!$AN41)>0,BX42-(Immo_blind!$AI41-BX42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BY42-(Immo_blind!$AI41-BY42*Immo_blind!$AN41)>0,BY42-(Immo_blind!$AI41-BY42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(BZ42-(Immo_blind!$AI41-BZ42*Immo_blind!$AN41)>0,BZ42-(Immo_blind!$AI41-BZ42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(CA42-(Immo_blind!$AI41-CA42*Immo_blind!$AN41)>0,CA42-(Immo_blind!$AI41-CA42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(CB42-(Immo_blind!$AI41-CB42*Immo_blind!$AN41)>0,CB42-(Immo_blind!$AI41-CB42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(CC42-(Immo_blind!$AI41-CC42*Immo_blind!$AN41)>0,CC42-(Immo_blind!$AI41-CC42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(CD42-(Immo_blind!$AI41-CD42*Immo_blind!$AN41)>0,CD42-(Immo_blind!$AI41-CD42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(CE42-(Immo_blind!$AI41-CE42*Immo_blind!$AN41)>0,CE42-(Immo_blind!$AI41-CE42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(CF42-(Immo_blind!$AI41-CF42*Immo_blind!$AN41)>0,CF42-(Immo_blind!$AI41-CF42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(CG42-(Immo_blind!$AI41-CG42*Immo_blind!$AN41)>0,CG42-(Immo_blind!$AI41-CG42*Immo_blind!$AN41),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F42,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F42,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA41,\nIF(CH42-(Immo_blind!$AI41-CH42*Immo_blind!$AN41)>0,CH42-(Immo_blind!$AI41-CH42*Immo_blind!$AN41),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2058},{"$f":"IFERROR(IF(CL$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nG42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nH42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nI42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nJ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nK42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nL42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nM42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nN42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nO42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nP42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nQ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nR42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nS42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nT42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nU42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nV42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nW42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nX42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nY42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nZ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAA42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAB42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAC42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAD42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAE42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAF42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAG42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAH42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAI42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAJ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAK42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAL42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAM42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAN42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAO42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAP42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAQ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAR42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAS42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAT42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAU42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAV42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAW42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAX42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAY42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nAZ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBA42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBB42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBC42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBD42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBE42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBF42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBG42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBH42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBI42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBJ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBK42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBL42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBM42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBN42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBO42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBP42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBQ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBR42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBS42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBT42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBU42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBV42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBW42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBX42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBY42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nBZ42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCA42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCB42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCC42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCD42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCE42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCF42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCG42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCH42*Immo_blind!$AN41),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nCI42*Immo_blind!$AN41),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2058},{"$f":"IFERROR(IF(FQ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(G42<>0,Immo_blind!$AI41-Immo_dev!CL42,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(H42<>0,Immo_blind!$AI41-Immo_dev!CM42,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(I42<>0,Immo_blind!$AI41-Immo_dev!CN42,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(J42<>0,Immo_blind!$AI41-Immo_dev!CO42,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(K42<>0,Immo_blind!$AI41-Immo_dev!CP42,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(L42<>0,Immo_blind!$AI41-Immo_dev!CQ42,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(M42<>0,Immo_blind!$AI41-Immo_dev!CR42,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(N42<>0,Immo_blind!$AI41-Immo_dev!CS42,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(O42<>0,Immo_blind!$AI41-Immo_dev!CT42,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(P42<>0,Immo_blind!$AI41-Immo_dev!CU42,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(Q42<>0,Immo_blind!$AI41-Immo_dev!CV42,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(R42<>0,Immo_blind!$AI41-Immo_dev!CW42,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(S42<>0,Immo_blind!$AI41-Immo_dev!CX42,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(T42<>0,Immo_blind!$AI41-Immo_dev!CY42,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(U42<>0,Immo_blind!$AI41-Immo_dev!CZ42,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(V42<>0,Immo_blind!$AI41-Immo_dev!DA42,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(W42<>0,Immo_blind!$AI41-Immo_dev!DB42,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(X42<>0,Immo_blind!$AI41-Immo_dev!DC42,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(Y42<>0,Immo_blind!$AI41-Immo_dev!DD42,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(Z42<>0,Immo_blind!$AI41-Immo_dev!DE42,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AA42<>0,Immo_blind!$AI41-Immo_dev!DF42,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AB42<>0,Immo_blind!$AI41-Immo_dev!DG42,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AC42<>0,Immo_blind!$AI41-Immo_dev!DH42,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AD42<>0,Immo_blind!$AI41-Immo_dev!DI42,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AE42<>0,Immo_blind!$AI41-Immo_dev!DJ42,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AF42<>0,Immo_blind!$AI41-Immo_dev!DK42,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AG42<>0,Immo_blind!$AI41-Immo_dev!DL42,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AH42<>0,Immo_blind!$AI41-Immo_dev!DM42,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AI42<>0,Immo_blind!$AI41-Immo_dev!DN42,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ42<>0,Immo_blind!$AI41-Immo_dev!DO42,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AK42<>0,Immo_blind!$AI41-Immo_dev!DP42,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AL42<>0,Immo_blind!$AI41-Immo_dev!DQ42,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AM42<>0,Immo_blind!$AI41-Immo_dev!DR42,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AN42<>0,Immo_blind!$AI41-Immo_dev!DS42,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AO42<>0,Immo_blind!$AI41-Immo_dev!DT42,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AP42<>0,Immo_blind!$AI41-Immo_dev!DU42,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ42<>0,Immo_blind!$AI41-Immo_dev!DV42,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AR42<>0,Immo_blind!$AI41-Immo_dev!DW42,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AS42<>0,Immo_blind!$AI41-Immo_dev!DX42,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AT42<>0,Immo_blind!$AI41-Immo_dev!DY42,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AU42<>0,Immo_blind!$AI41-Immo_dev!DZ42,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AV42<>0,Immo_blind!$AI41-Immo_dev!EA42,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AW42<>0,Immo_blind!$AI41-Immo_dev!EB42,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AX42<>0,Immo_blind!$AI41-Immo_dev!EC42,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AY42<>0,Immo_blind!$AI41-Immo_dev!ED42,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ42<>0,Immo_blind!$AI41-Immo_dev!EE42,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BA42<>0,Immo_blind!$AI41-Immo_dev!EF42,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BB42<>0,Immo_blind!$AI41-Immo_dev!EG42,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BC42<>0,Immo_blind!$AI41-Immo_dev!EH42,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BD42<>0,Immo_blind!$AI41-Immo_dev!EI42,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BE42<>0,Immo_blind!$AI41-Immo_dev!EJ42,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BF42<>0,Immo_blind!$AI41-Immo_dev!EK42,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BG42<>0,Immo_blind!$AI41-Immo_dev!EL42,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BH42<>0,Immo_blind!$AI41-Immo_dev!EM42,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BI42<>0,Immo_blind!$AI41-Immo_dev!EN42,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ42<>0,Immo_blind!$AI41-Immo_dev!EO42,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BK42<>0,Immo_blind!$AI41-Immo_dev!EP42,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BL42<>0,Immo_blind!$AI41-Immo_dev!EQ42,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BM42<>0,Immo_blind!$AI41-Immo_dev!ER42,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BN42<>0,Immo_blind!$AI41-Immo_dev!ES42,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BO42<>0,Immo_blind!$AI41-Immo_dev!ET42,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BP42<>0,Immo_blind!$AI41-Immo_dev!EU42,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ42<>0,Immo_blind!$AI41-Immo_dev!EV42,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BR42<>0,Immo_blind!$AI41-Immo_dev!EW42,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BS42<>0,Immo_blind!$AI41-Immo_dev!EX42,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BT42<>0,Immo_blind!$AI41-Immo_dev!EY42,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BU42<>0,Immo_blind!$AI41-Immo_dev!EZ42,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BV42<>0,Immo_blind!$AI41-Immo_dev!FA42,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BW42<>0,Immo_blind!$AI41-Immo_dev!FB42,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BX42<>0,Immo_blind!$AI41-Immo_dev!FC42,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BY42<>0,Immo_blind!$AI41-Immo_dev!FD42,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ42<>0,Immo_blind!$AI41-Immo_dev!FE42,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CA42<>0,Immo_blind!$AI41-Immo_dev!FF42,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CB42<>0,Immo_blind!$AI41-Immo_dev!FG42,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CC42<>0,Immo_blind!$AI41-Immo_dev!FH42,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CD42<>0,Immo_blind!$AI41-Immo_dev!FI42,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CE42<>0,Immo_blind!$AI41-Immo_dev!FJ42,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CF42<>0,Immo_blind!$AI41-Immo_dev!FK42,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CG42<>0,Immo_blind!$AI41-Immo_dev!FL42,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CH42<>0,Immo_blind!$AI41-Immo_dev!FM42,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F42,Immo_blind!$A$3:$A$93,0),0,\nIF(CI42<>0,Immo_blind!$AI41-Immo_dev!FN42,0)),0)","v":0}]
[2059,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2059},{"$f":"IFERROR(IF(G$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(F43-(Immo_blind!$AI42-F43*Immo_blind!$AN42)>0,F43-(Immo_blind!$AI42-F43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(G43-(Immo_blind!$AI42-G43*Immo_blind!$AN42)>0,G43-(Immo_blind!$AI42-G43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(H43-(Immo_blind!$AI42-H43*Immo_blind!$AN42)>0,H43-(Immo_blind!$AI42-H43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(I43-(Immo_blind!$AI42-I43*Immo_blind!$AN42)>0,I43-(Immo_blind!$AI42-I43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(J43-(Immo_blind!$AI42-J43*Immo_blind!$AN42)>0,J43-(Immo_blind!$AI42-J43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(K43-(Immo_blind!$AI42-K43*Immo_blind!$AN42)>0,K43-(Immo_blind!$AI42-K43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(L43-(Immo_blind!$AI42-L43*Immo_blind!$AN42)>0,L43-(Immo_blind!$AI42-L43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(M43-(Immo_blind!$AI42-M43*Immo_blind!$AN42)>0,M43-(Immo_blind!$AI42-M43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(N43-(Immo_blind!$AI42-N43*Immo_blind!$AN42)>0,N43-(Immo_blind!$AI42-N43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(O43-(Immo_blind!$AI42-O43*Immo_blind!$AN42)>0,O43-(Immo_blind!$AI42-O43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(P43-(Immo_blind!$AI42-P43*Immo_blind!$AN42)>0,P43-(Immo_blind!$AI42-P43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(Q43-(Immo_blind!$AI42-Q43*Immo_blind!$AN42)>0,Q43-(Immo_blind!$AI42-Q43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(R43-(Immo_blind!$AI42-R43*Immo_blind!$AN42)>0,R43-(Immo_blind!$AI42-R43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(S43-(Immo_blind!$AI42-S43*Immo_blind!$AN42)>0,S43-(Immo_blind!$AI42-S43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(T43-(Immo_blind!$AI42-T43*Immo_blind!$AN42)>0,T43-(Immo_blind!$AI42-T43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(U43-(Immo_blind!$AI42-U43*Immo_blind!$AN42)>0,U43-(Immo_blind!$AI42-U43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(V43-(Immo_blind!$AI42-V43*Immo_blind!$AN42)>0,V43-(Immo_blind!$AI42-V43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(W43-(Immo_blind!$AI42-W43*Immo_blind!$AN42)>0,W43-(Immo_blind!$AI42-W43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(X43-(Immo_blind!$AI42-X43*Immo_blind!$AN42)>0,X43-(Immo_blind!$AI42-X43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(Y43-(Immo_blind!$AI42-Y43*Immo_blind!$AN42)>0,Y43-(Immo_blind!$AI42-Y43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(Z43-(Immo_blind!$AI42-Z43*Immo_blind!$AN42)>0,Z43-(Immo_blind!$AI42-Z43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AA43-(Immo_blind!$AI42-AA43*Immo_blind!$AN42)>0,AA43-(Immo_blind!$AI42-AA43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AB43-(Immo_blind!$AI42-AB43*Immo_blind!$AN42)>0,AB43-(Immo_blind!$AI42-AB43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AC43-(Immo_blind!$AI42-AC43*Immo_blind!$AN42)>0,AC43-(Immo_blind!$AI42-AC43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AD43-(Immo_blind!$AI42-AD43*Immo_blind!$AN42)>0,AD43-(Immo_blind!$AI42-AD43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AE43-(Immo_blind!$AI42-AE43*Immo_blind!$AN42)>0,AE43-(Immo_blind!$AI42-AE43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AF43-(Immo_blind!$AI42-AF43*Immo_blind!$AN42)>0,AF43-(Immo_blind!$AI42-AF43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AG43-(Immo_blind!$AI42-AG43*Immo_blind!$AN42)>0,AG43-(Immo_blind!$AI42-AG43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AH43-(Immo_blind!$AI42-AH43*Immo_blind!$AN42)>0,AH43-(Immo_blind!$AI42-AH43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AI43-(Immo_blind!$AI42-AI43*Immo_blind!$AN42)>0,AI43-(Immo_blind!$AI42-AI43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AJ43-(Immo_blind!$AI42-AJ43*Immo_blind!$AN42)>0,AJ43-(Immo_blind!$AI42-AJ43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AK43-(Immo_blind!$AI42-AK43*Immo_blind!$AN42)>0,AK43-(Immo_blind!$AI42-AK43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AL43-(Immo_blind!$AI42-AL43*Immo_blind!$AN42)>0,AL43-(Immo_blind!$AI42-AL43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AM43-(Immo_blind!$AI42-AM43*Immo_blind!$AN42)>0,AM43-(Immo_blind!$AI42-AM43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AN43-(Immo_blind!$AI42-AN43*Immo_blind!$AN42)>0,AN43-(Immo_blind!$AI42-AN43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AO43-(Immo_blind!$AI42-AO43*Immo_blind!$AN42)>0,AO43-(Immo_blind!$AI42-AO43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AP43-(Immo_blind!$AI42-AP43*Immo_blind!$AN42)>0,AP43-(Immo_blind!$AI42-AP43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AQ43-(Immo_blind!$AI42-AQ43*Immo_blind!$AN42)>0,AQ43-(Immo_blind!$AI42-AQ43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AR43-(Immo_blind!$AI42-AR43*Immo_blind!$AN42)>0,AR43-(Immo_blind!$AI42-AR43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AS43-(Immo_blind!$AI42-AS43*Immo_blind!$AN42)>0,AS43-(Immo_blind!$AI42-AS43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AT43-(Immo_blind!$AI42-AT43*Immo_blind!$AN42)>0,AT43-(Immo_blind!$AI42-AT43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AU43-(Immo_blind!$AI42-AU43*Immo_blind!$AN42)>0,AU43-(Immo_blind!$AI42-AU43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AV43-(Immo_blind!$AI42-AV43*Immo_blind!$AN42)>0,AV43-(Immo_blind!$AI42-AV43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AW43-(Immo_blind!$AI42-AW43*Immo_blind!$AN42)>0,AW43-(Immo_blind!$AI42-AW43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AX43-(Immo_blind!$AI42-AX43*Immo_blind!$AN42)>0,AX43-(Immo_blind!$AI42-AX43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AY43-(Immo_blind!$AI42-AY43*Immo_blind!$AN42)>0,AY43-(Immo_blind!$AI42-AY43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(AZ43-(Immo_blind!$AI42-AZ43*Immo_blind!$AN42)>0,AZ43-(Immo_blind!$AI42-AZ43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BA43-(Immo_blind!$AI42-BA43*Immo_blind!$AN42)>0,BA43-(Immo_blind!$AI42-BA43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BB43-(Immo_blind!$AI42-BB43*Immo_blind!$AN42)>0,BB43-(Immo_blind!$AI42-BB43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BC43-(Immo_blind!$AI42-BC43*Immo_blind!$AN42)>0,BC43-(Immo_blind!$AI42-BC43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BD43-(Immo_blind!$AI42-BD43*Immo_blind!$AN42)>0,BD43-(Immo_blind!$AI42-BD43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BE43-(Immo_blind!$AI42-BE43*Immo_blind!$AN42)>0,BE43-(Immo_blind!$AI42-BE43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BF43-(Immo_blind!$AI42-BF43*Immo_blind!$AN42)>0,BF43-(Immo_blind!$AI42-BF43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BG43-(Immo_blind!$AI42-BG43*Immo_blind!$AN42)>0,BG43-(Immo_blind!$AI42-BG43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BH43-(Immo_blind!$AI42-BH43*Immo_blind!$AN42)>0,BH43-(Immo_blind!$AI42-BH43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BI43-(Immo_blind!$AI42-BI43*Immo_blind!$AN42)>0,BI43-(Immo_blind!$AI42-BI43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BJ43-(Immo_blind!$AI42-BJ43*Immo_blind!$AN42)>0,BJ43-(Immo_blind!$AI42-BJ43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BK43-(Immo_blind!$AI42-BK43*Immo_blind!$AN42)>0,BK43-(Immo_blind!$AI42-BK43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BL43-(Immo_blind!$AI42-BL43*Immo_blind!$AN42)>0,BL43-(Immo_blind!$AI42-BL43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BM43-(Immo_blind!$AI42-BM43*Immo_blind!$AN42)>0,BM43-(Immo_blind!$AI42-BM43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BN43-(Immo_blind!$AI42-BN43*Immo_blind!$AN42)>0,BN43-(Immo_blind!$AI42-BN43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BO43-(Immo_blind!$AI42-BO43*Immo_blind!$AN42)>0,BO43-(Immo_blind!$AI42-BO43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BP43-(Immo_blind!$AI42-BP43*Immo_blind!$AN42)>0,BP43-(Immo_blind!$AI42-BP43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BQ43-(Immo_blind!$AI42-BQ43*Immo_blind!$AN42)>0,BQ43-(Immo_blind!$AI42-BQ43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BR43-(Immo_blind!$AI42-BR43*Immo_blind!$AN42)>0,BR43-(Immo_blind!$AI42-BR43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BS43-(Immo_blind!$AI42-BS43*Immo_blind!$AN42)>0,BS43-(Immo_blind!$AI42-BS43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BT43-(Immo_blind!$AI42-BT43*Immo_blind!$AN42)>0,BT43-(Immo_blind!$AI42-BT43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BU43-(Immo_blind!$AI42-BU43*Immo_blind!$AN42)>0,BU43-(Immo_blind!$AI42-BU43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BV43-(Immo_blind!$AI42-BV43*Immo_blind!$AN42)>0,BV43-(Immo_blind!$AI42-BV43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BW43-(Immo_blind!$AI42-BW43*Immo_blind!$AN42)>0,BW43-(Immo_blind!$AI42-BW43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BX43-(Immo_blind!$AI42-BX43*Immo_blind!$AN42)>0,BX43-(Immo_blind!$AI42-BX43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BY43-(Immo_blind!$AI42-BY43*Immo_blind!$AN42)>0,BY43-(Immo_blind!$AI42-BY43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(BZ43-(Immo_blind!$AI42-BZ43*Immo_blind!$AN42)>0,BZ43-(Immo_blind!$AI42-BZ43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(CA43-(Immo_blind!$AI42-CA43*Immo_blind!$AN42)>0,CA43-(Immo_blind!$AI42-CA43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(CB43-(Immo_blind!$AI42-CB43*Immo_blind!$AN42)>0,CB43-(Immo_blind!$AI42-CB43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(CC43-(Immo_blind!$AI42-CC43*Immo_blind!$AN42)>0,CC43-(Immo_blind!$AI42-CC43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(CD43-(Immo_blind!$AI42-CD43*Immo_blind!$AN42)>0,CD43-(Immo_blind!$AI42-CD43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(CE43-(Immo_blind!$AI42-CE43*Immo_blind!$AN42)>0,CE43-(Immo_blind!$AI42-CE43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(CF43-(Immo_blind!$AI42-CF43*Immo_blind!$AN42)>0,CF43-(Immo_blind!$AI42-CF43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(CG43-(Immo_blind!$AI42-CG43*Immo_blind!$AN42)>0,CG43-(Immo_blind!$AI42-CG43*Immo_blind!$AN42),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F43,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F43,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA42,\nIF(CH43-(Immo_blind!$AI42-CH43*Immo_blind!$AN42)>0,CH43-(Immo_blind!$AI42-CH43*Immo_blind!$AN42),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2059},{"$f":"IFERROR(IF(CL$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nG43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nH43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nI43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nJ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nK43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nL43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nM43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nN43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nO43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nP43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nQ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nR43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nS43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nT43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nU43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nV43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nW43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nX43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nY43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nZ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAA43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAB43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAC43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAD43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAE43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAF43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAG43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAH43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAI43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAJ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAK43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAL43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAM43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAN43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAO43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAP43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAQ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAR43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAS43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAT43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAU43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAV43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAW43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAX43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAY43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nAZ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBA43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBB43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBC43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBD43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBE43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBF43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBG43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBH43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBI43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBJ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBK43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBL43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBM43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBN43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBO43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBP43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBQ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBR43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBS43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBT43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBU43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBV43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBW43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBX43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBY43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nBZ43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCA43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCB43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCC43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCD43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCE43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCF43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCG43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCH43*Immo_blind!$AN42),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nCI43*Immo_blind!$AN42),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2059},{"$f":"IFERROR(IF(FQ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(G43<>0,Immo_blind!$AI42-Immo_dev!CL43,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(H43<>0,Immo_blind!$AI42-Immo_dev!CM43,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(I43<>0,Immo_blind!$AI42-Immo_dev!CN43,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(J43<>0,Immo_blind!$AI42-Immo_dev!CO43,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(K43<>0,Immo_blind!$AI42-Immo_dev!CP43,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(L43<>0,Immo_blind!$AI42-Immo_dev!CQ43,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(M43<>0,Immo_blind!$AI42-Immo_dev!CR43,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(N43<>0,Immo_blind!$AI42-Immo_dev!CS43,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(O43<>0,Immo_blind!$AI42-Immo_dev!CT43,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(P43<>0,Immo_blind!$AI42-Immo_dev!CU43,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(Q43<>0,Immo_blind!$AI42-Immo_dev!CV43,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(R43<>0,Immo_blind!$AI42-Immo_dev!CW43,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(S43<>0,Immo_blind!$AI42-Immo_dev!CX43,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(T43<>0,Immo_blind!$AI42-Immo_dev!CY43,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(U43<>0,Immo_blind!$AI42-Immo_dev!CZ43,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(V43<>0,Immo_blind!$AI42-Immo_dev!DA43,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(W43<>0,Immo_blind!$AI42-Immo_dev!DB43,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(X43<>0,Immo_blind!$AI42-Immo_dev!DC43,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(Y43<>0,Immo_blind!$AI42-Immo_dev!DD43,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(Z43<>0,Immo_blind!$AI42-Immo_dev!DE43,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AA43<>0,Immo_blind!$AI42-Immo_dev!DF43,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AB43<>0,Immo_blind!$AI42-Immo_dev!DG43,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AC43<>0,Immo_blind!$AI42-Immo_dev!DH43,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AD43<>0,Immo_blind!$AI42-Immo_dev!DI43,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AE43<>0,Immo_blind!$AI42-Immo_dev!DJ43,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AF43<>0,Immo_blind!$AI42-Immo_dev!DK43,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AG43<>0,Immo_blind!$AI42-Immo_dev!DL43,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AH43<>0,Immo_blind!$AI42-Immo_dev!DM43,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AI43<>0,Immo_blind!$AI42-Immo_dev!DN43,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ43<>0,Immo_blind!$AI42-Immo_dev!DO43,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AK43<>0,Immo_blind!$AI42-Immo_dev!DP43,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AL43<>0,Immo_blind!$AI42-Immo_dev!DQ43,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AM43<>0,Immo_blind!$AI42-Immo_dev!DR43,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AN43<>0,Immo_blind!$AI42-Immo_dev!DS43,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AO43<>0,Immo_blind!$AI42-Immo_dev!DT43,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AP43<>0,Immo_blind!$AI42-Immo_dev!DU43,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ43<>0,Immo_blind!$AI42-Immo_dev!DV43,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AR43<>0,Immo_blind!$AI42-Immo_dev!DW43,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AS43<>0,Immo_blind!$AI42-Immo_dev!DX43,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AT43<>0,Immo_blind!$AI42-Immo_dev!DY43,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AU43<>0,Immo_blind!$AI42-Immo_dev!DZ43,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AV43<>0,Immo_blind!$AI42-Immo_dev!EA43,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AW43<>0,Immo_blind!$AI42-Immo_dev!EB43,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AX43<>0,Immo_blind!$AI42-Immo_dev!EC43,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AY43<>0,Immo_blind!$AI42-Immo_dev!ED43,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ43<>0,Immo_blind!$AI42-Immo_dev!EE43,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BA43<>0,Immo_blind!$AI42-Immo_dev!EF43,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BB43<>0,Immo_blind!$AI42-Immo_dev!EG43,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BC43<>0,Immo_blind!$AI42-Immo_dev!EH43,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BD43<>0,Immo_blind!$AI42-Immo_dev!EI43,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BE43<>0,Immo_blind!$AI42-Immo_dev!EJ43,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BF43<>0,Immo_blind!$AI42-Immo_dev!EK43,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BG43<>0,Immo_blind!$AI42-Immo_dev!EL43,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BH43<>0,Immo_blind!$AI42-Immo_dev!EM43,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BI43<>0,Immo_blind!$AI42-Immo_dev!EN43,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ43<>0,Immo_blind!$AI42-Immo_dev!EO43,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BK43<>0,Immo_blind!$AI42-Immo_dev!EP43,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BL43<>0,Immo_blind!$AI42-Immo_dev!EQ43,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BM43<>0,Immo_blind!$AI42-Immo_dev!ER43,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BN43<>0,Immo_blind!$AI42-Immo_dev!ES43,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BO43<>0,Immo_blind!$AI42-Immo_dev!ET43,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BP43<>0,Immo_blind!$AI42-Immo_dev!EU43,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ43<>0,Immo_blind!$AI42-Immo_dev!EV43,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BR43<>0,Immo_blind!$AI42-Immo_dev!EW43,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BS43<>0,Immo_blind!$AI42-Immo_dev!EX43,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BT43<>0,Immo_blind!$AI42-Immo_dev!EY43,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BU43<>0,Immo_blind!$AI42-Immo_dev!EZ43,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BV43<>0,Immo_blind!$AI42-Immo_dev!FA43,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BW43<>0,Immo_blind!$AI42-Immo_dev!FB43,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BX43<>0,Immo_blind!$AI42-Immo_dev!FC43,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BY43<>0,Immo_blind!$AI42-Immo_dev!FD43,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ43<>0,Immo_blind!$AI42-Immo_dev!FE43,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CA43<>0,Immo_blind!$AI42-Immo_dev!FF43,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CB43<>0,Immo_blind!$AI42-Immo_dev!FG43,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CC43<>0,Immo_blind!$AI42-Immo_dev!FH43,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CD43<>0,Immo_blind!$AI42-Immo_dev!FI43,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CE43<>0,Immo_blind!$AI42-Immo_dev!FJ43,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CF43<>0,Immo_blind!$AI42-Immo_dev!FK43,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CG43<>0,Immo_blind!$AI42-Immo_dev!FL43,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CH43<>0,Immo_blind!$AI42-Immo_dev!FM43,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F43,Immo_blind!$A$3:$A$93,0),0,\nIF(CI43<>0,Immo_blind!$AI42-Immo_dev!FN43,0)),0)","v":0}]
[2060,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2060},{"$f":"IFERROR(IF(G$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(F44-(Immo_blind!$AI43-F44*Immo_blind!$AN43)>0,F44-(Immo_blind!$AI43-F44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(G44-(Immo_blind!$AI43-G44*Immo_blind!$AN43)>0,G44-(Immo_blind!$AI43-G44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(H44-(Immo_blind!$AI43-H44*Immo_blind!$AN43)>0,H44-(Immo_blind!$AI43-H44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(I44-(Immo_blind!$AI43-I44*Immo_blind!$AN43)>0,I44-(Immo_blind!$AI43-I44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(J44-(Immo_blind!$AI43-J44*Immo_blind!$AN43)>0,J44-(Immo_blind!$AI43-J44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(K44-(Immo_blind!$AI43-K44*Immo_blind!$AN43)>0,K44-(Immo_blind!$AI43-K44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(L44-(Immo_blind!$AI43-L44*Immo_blind!$AN43)>0,L44-(Immo_blind!$AI43-L44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(M44-(Immo_blind!$AI43-M44*Immo_blind!$AN43)>0,M44-(Immo_blind!$AI43-M44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(N44-(Immo_blind!$AI43-N44*Immo_blind!$AN43)>0,N44-(Immo_blind!$AI43-N44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(O44-(Immo_blind!$AI43-O44*Immo_blind!$AN43)>0,O44-(Immo_blind!$AI43-O44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(P44-(Immo_blind!$AI43-P44*Immo_blind!$AN43)>0,P44-(Immo_blind!$AI43-P44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(Q44-(Immo_blind!$AI43-Q44*Immo_blind!$AN43)>0,Q44-(Immo_blind!$AI43-Q44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(R44-(Immo_blind!$AI43-R44*Immo_blind!$AN43)>0,R44-(Immo_blind!$AI43-R44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(S44-(Immo_blind!$AI43-S44*Immo_blind!$AN43)>0,S44-(Immo_blind!$AI43-S44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(T44-(Immo_blind!$AI43-T44*Immo_blind!$AN43)>0,T44-(Immo_blind!$AI43-T44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(U44-(Immo_blind!$AI43-U44*Immo_blind!$AN43)>0,U44-(Immo_blind!$AI43-U44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(V44-(Immo_blind!$AI43-V44*Immo_blind!$AN43)>0,V44-(Immo_blind!$AI43-V44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(W44-(Immo_blind!$AI43-W44*Immo_blind!$AN43)>0,W44-(Immo_blind!$AI43-W44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(X44-(Immo_blind!$AI43-X44*Immo_blind!$AN43)>0,X44-(Immo_blind!$AI43-X44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(Y44-(Immo_blind!$AI43-Y44*Immo_blind!$AN43)>0,Y44-(Immo_blind!$AI43-Y44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(Z44-(Immo_blind!$AI43-Z44*Immo_blind!$AN43)>0,Z44-(Immo_blind!$AI43-Z44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AA44-(Immo_blind!$AI43-AA44*Immo_blind!$AN43)>0,AA44-(Immo_blind!$AI43-AA44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AB44-(Immo_blind!$AI43-AB44*Immo_blind!$AN43)>0,AB44-(Immo_blind!$AI43-AB44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AC44-(Immo_blind!$AI43-AC44*Immo_blind!$AN43)>0,AC44-(Immo_blind!$AI43-AC44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AD44-(Immo_blind!$AI43-AD44*Immo_blind!$AN43)>0,AD44-(Immo_blind!$AI43-AD44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AE44-(Immo_blind!$AI43-AE44*Immo_blind!$AN43)>0,AE44-(Immo_blind!$AI43-AE44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AF44-(Immo_blind!$AI43-AF44*Immo_blind!$AN43)>0,AF44-(Immo_blind!$AI43-AF44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AG44-(Immo_blind!$AI43-AG44*Immo_blind!$AN43)>0,AG44-(Immo_blind!$AI43-AG44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AH44-(Immo_blind!$AI43-AH44*Immo_blind!$AN43)>0,AH44-(Immo_blind!$AI43-AH44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AI44-(Immo_blind!$AI43-AI44*Immo_blind!$AN43)>0,AI44-(Immo_blind!$AI43-AI44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AJ44-(Immo_blind!$AI43-AJ44*Immo_blind!$AN43)>0,AJ44-(Immo_blind!$AI43-AJ44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AK44-(Immo_blind!$AI43-AK44*Immo_blind!$AN43)>0,AK44-(Immo_blind!$AI43-AK44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AL44-(Immo_blind!$AI43-AL44*Immo_blind!$AN43)>0,AL44-(Immo_blind!$AI43-AL44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AM44-(Immo_blind!$AI43-AM44*Immo_blind!$AN43)>0,AM44-(Immo_blind!$AI43-AM44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AN44-(Immo_blind!$AI43-AN44*Immo_blind!$AN43)>0,AN44-(Immo_blind!$AI43-AN44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AO44-(Immo_blind!$AI43-AO44*Immo_blind!$AN43)>0,AO44-(Immo_blind!$AI43-AO44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AP44-(Immo_blind!$AI43-AP44*Immo_blind!$AN43)>0,AP44-(Immo_blind!$AI43-AP44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AQ44-(Immo_blind!$AI43-AQ44*Immo_blind!$AN43)>0,AQ44-(Immo_blind!$AI43-AQ44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AR44-(Immo_blind!$AI43-AR44*Immo_blind!$AN43)>0,AR44-(Immo_blind!$AI43-AR44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AS44-(Immo_blind!$AI43-AS44*Immo_blind!$AN43)>0,AS44-(Immo_blind!$AI43-AS44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AT44-(Immo_blind!$AI43-AT44*Immo_blind!$AN43)>0,AT44-(Immo_blind!$AI43-AT44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AU44-(Immo_blind!$AI43-AU44*Immo_blind!$AN43)>0,AU44-(Immo_blind!$AI43-AU44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AV44-(Immo_blind!$AI43-AV44*Immo_blind!$AN43)>0,AV44-(Immo_blind!$AI43-AV44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AW44-(Immo_blind!$AI43-AW44*Immo_blind!$AN43)>0,AW44-(Immo_blind!$AI43-AW44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AX44-(Immo_blind!$AI43-AX44*Immo_blind!$AN43)>0,AX44-(Immo_blind!$AI43-AX44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AY44-(Immo_blind!$AI43-AY44*Immo_blind!$AN43)>0,AY44-(Immo_blind!$AI43-AY44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(AZ44-(Immo_blind!$AI43-AZ44*Immo_blind!$AN43)>0,AZ44-(Immo_blind!$AI43-AZ44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BA44-(Immo_blind!$AI43-BA44*Immo_blind!$AN43)>0,BA44-(Immo_blind!$AI43-BA44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BB44-(Immo_blind!$AI43-BB44*Immo_blind!$AN43)>0,BB44-(Immo_blind!$AI43-BB44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BC44-(Immo_blind!$AI43-BC44*Immo_blind!$AN43)>0,BC44-(Immo_blind!$AI43-BC44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BD44-(Immo_blind!$AI43-BD44*Immo_blind!$AN43)>0,BD44-(Immo_blind!$AI43-BD44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BE44-(Immo_blind!$AI43-BE44*Immo_blind!$AN43)>0,BE44-(Immo_blind!$AI43-BE44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BF44-(Immo_blind!$AI43-BF44*Immo_blind!$AN43)>0,BF44-(Immo_blind!$AI43-BF44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BG44-(Immo_blind!$AI43-BG44*Immo_blind!$AN43)>0,BG44-(Immo_blind!$AI43-BG44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BH44-(Immo_blind!$AI43-BH44*Immo_blind!$AN43)>0,BH44-(Immo_blind!$AI43-BH44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BI44-(Immo_blind!$AI43-BI44*Immo_blind!$AN43)>0,BI44-(Immo_blind!$AI43-BI44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BJ44-(Immo_blind!$AI43-BJ44*Immo_blind!$AN43)>0,BJ44-(Immo_blind!$AI43-BJ44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BK44-(Immo_blind!$AI43-BK44*Immo_blind!$AN43)>0,BK44-(Immo_blind!$AI43-BK44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BL44-(Immo_blind!$AI43-BL44*Immo_blind!$AN43)>0,BL44-(Immo_blind!$AI43-BL44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BM44-(Immo_blind!$AI43-BM44*Immo_blind!$AN43)>0,BM44-(Immo_blind!$AI43-BM44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BN44-(Immo_blind!$AI43-BN44*Immo_blind!$AN43)>0,BN44-(Immo_blind!$AI43-BN44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BO44-(Immo_blind!$AI43-BO44*Immo_blind!$AN43)>0,BO44-(Immo_blind!$AI43-BO44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BP44-(Immo_blind!$AI43-BP44*Immo_blind!$AN43)>0,BP44-(Immo_blind!$AI43-BP44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BQ44-(Immo_blind!$AI43-BQ44*Immo_blind!$AN43)>0,BQ44-(Immo_blind!$AI43-BQ44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BR44-(Immo_blind!$AI43-BR44*Immo_blind!$AN43)>0,BR44-(Immo_blind!$AI43-BR44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BS44-(Immo_blind!$AI43-BS44*Immo_blind!$AN43)>0,BS44-(Immo_blind!$AI43-BS44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BT44-(Immo_blind!$AI43-BT44*Immo_blind!$AN43)>0,BT44-(Immo_blind!$AI43-BT44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BU44-(Immo_blind!$AI43-BU44*Immo_blind!$AN43)>0,BU44-(Immo_blind!$AI43-BU44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BV44-(Immo_blind!$AI43-BV44*Immo_blind!$AN43)>0,BV44-(Immo_blind!$AI43-BV44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BW44-(Immo_blind!$AI43-BW44*Immo_blind!$AN43)>0,BW44-(Immo_blind!$AI43-BW44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BX44-(Immo_blind!$AI43-BX44*Immo_blind!$AN43)>0,BX44-(Immo_blind!$AI43-BX44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BY44-(Immo_blind!$AI43-BY44*Immo_blind!$AN43)>0,BY44-(Immo_blind!$AI43-BY44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(BZ44-(Immo_blind!$AI43-BZ44*Immo_blind!$AN43)>0,BZ44-(Immo_blind!$AI43-BZ44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(CA44-(Immo_blind!$AI43-CA44*Immo_blind!$AN43)>0,CA44-(Immo_blind!$AI43-CA44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(CB44-(Immo_blind!$AI43-CB44*Immo_blind!$AN43)>0,CB44-(Immo_blind!$AI43-CB44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(CC44-(Immo_blind!$AI43-CC44*Immo_blind!$AN43)>0,CC44-(Immo_blind!$AI43-CC44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(CD44-(Immo_blind!$AI43-CD44*Immo_blind!$AN43)>0,CD44-(Immo_blind!$AI43-CD44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(CE44-(Immo_blind!$AI43-CE44*Immo_blind!$AN43)>0,CE44-(Immo_blind!$AI43-CE44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(CF44-(Immo_blind!$AI43-CF44*Immo_blind!$AN43)>0,CF44-(Immo_blind!$AI43-CF44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(CG44-(Immo_blind!$AI43-CG44*Immo_blind!$AN43)>0,CG44-(Immo_blind!$AI43-CG44*Immo_blind!$AN43),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F44,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F44,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA43,\nIF(CH44-(Immo_blind!$AI43-CH44*Immo_blind!$AN43)>0,CH44-(Immo_blind!$AI43-CH44*Immo_blind!$AN43),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2060},{"$f":"IFERROR(IF(CL$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nG44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nH44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nI44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nJ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nK44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nL44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nM44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nN44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nO44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nP44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nQ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nR44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nS44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nT44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nU44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nV44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nW44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nX44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nY44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nZ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAA44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAB44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAC44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAD44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAE44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAF44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAG44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAH44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAI44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAJ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAK44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAL44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAM44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAN44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAO44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAP44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAQ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAR44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAS44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAT44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAU44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAV44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAW44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAX44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAY44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nAZ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBA44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBB44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBC44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBD44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBE44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBF44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBG44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBH44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBI44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBJ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBK44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBL44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBM44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBN44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBO44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBP44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBQ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBR44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBS44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBT44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBU44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBV44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBW44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBX44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBY44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nBZ44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCA44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCB44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCC44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCD44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCE44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCF44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCG44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCH44*Immo_blind!$AN43),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nCI44*Immo_blind!$AN43),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2060},{"$f":"IFERROR(IF(FQ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(G44<>0,Immo_blind!$AI43-Immo_dev!CL44,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(H44<>0,Immo_blind!$AI43-Immo_dev!CM44,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(I44<>0,Immo_blind!$AI43-Immo_dev!CN44,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(J44<>0,Immo_blind!$AI43-Immo_dev!CO44,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(K44<>0,Immo_blind!$AI43-Immo_dev!CP44,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(L44<>0,Immo_blind!$AI43-Immo_dev!CQ44,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(M44<>0,Immo_blind!$AI43-Immo_dev!CR44,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(N44<>0,Immo_blind!$AI43-Immo_dev!CS44,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(O44<>0,Immo_blind!$AI43-Immo_dev!CT44,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(P44<>0,Immo_blind!$AI43-Immo_dev!CU44,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(Q44<>0,Immo_blind!$AI43-Immo_dev!CV44,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(R44<>0,Immo_blind!$AI43-Immo_dev!CW44,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(S44<>0,Immo_blind!$AI43-Immo_dev!CX44,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(T44<>0,Immo_blind!$AI43-Immo_dev!CY44,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(U44<>0,Immo_blind!$AI43-Immo_dev!CZ44,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(V44<>0,Immo_blind!$AI43-Immo_dev!DA44,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(W44<>0,Immo_blind!$AI43-Immo_dev!DB44,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(X44<>0,Immo_blind!$AI43-Immo_dev!DC44,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(Y44<>0,Immo_blind!$AI43-Immo_dev!DD44,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(Z44<>0,Immo_blind!$AI43-Immo_dev!DE44,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AA44<>0,Immo_blind!$AI43-Immo_dev!DF44,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AB44<>0,Immo_blind!$AI43-Immo_dev!DG44,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AC44<>0,Immo_blind!$AI43-Immo_dev!DH44,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AD44<>0,Immo_blind!$AI43-Immo_dev!DI44,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AE44<>0,Immo_blind!$AI43-Immo_dev!DJ44,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AF44<>0,Immo_blind!$AI43-Immo_dev!DK44,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AG44<>0,Immo_blind!$AI43-Immo_dev!DL44,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AH44<>0,Immo_blind!$AI43-Immo_dev!DM44,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AI44<>0,Immo_blind!$AI43-Immo_dev!DN44,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ44<>0,Immo_blind!$AI43-Immo_dev!DO44,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AK44<>0,Immo_blind!$AI43-Immo_dev!DP44,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AL44<>0,Immo_blind!$AI43-Immo_dev!DQ44,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AM44<>0,Immo_blind!$AI43-Immo_dev!DR44,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AN44<>0,Immo_blind!$AI43-Immo_dev!DS44,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AO44<>0,Immo_blind!$AI43-Immo_dev!DT44,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AP44<>0,Immo_blind!$AI43-Immo_dev!DU44,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ44<>0,Immo_blind!$AI43-Immo_dev!DV44,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AR44<>0,Immo_blind!$AI43-Immo_dev!DW44,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AS44<>0,Immo_blind!$AI43-Immo_dev!DX44,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AT44<>0,Immo_blind!$AI43-Immo_dev!DY44,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AU44<>0,Immo_blind!$AI43-Immo_dev!DZ44,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AV44<>0,Immo_blind!$AI43-Immo_dev!EA44,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AW44<>0,Immo_blind!$AI43-Immo_dev!EB44,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AX44<>0,Immo_blind!$AI43-Immo_dev!EC44,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AY44<>0,Immo_blind!$AI43-Immo_dev!ED44,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ44<>0,Immo_blind!$AI43-Immo_dev!EE44,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BA44<>0,Immo_blind!$AI43-Immo_dev!EF44,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BB44<>0,Immo_blind!$AI43-Immo_dev!EG44,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BC44<>0,Immo_blind!$AI43-Immo_dev!EH44,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BD44<>0,Immo_blind!$AI43-Immo_dev!EI44,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BE44<>0,Immo_blind!$AI43-Immo_dev!EJ44,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BF44<>0,Immo_blind!$AI43-Immo_dev!EK44,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BG44<>0,Immo_blind!$AI43-Immo_dev!EL44,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BH44<>0,Immo_blind!$AI43-Immo_dev!EM44,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BI44<>0,Immo_blind!$AI43-Immo_dev!EN44,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ44<>0,Immo_blind!$AI43-Immo_dev!EO44,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BK44<>0,Immo_blind!$AI43-Immo_dev!EP44,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BL44<>0,Immo_blind!$AI43-Immo_dev!EQ44,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BM44<>0,Immo_blind!$AI43-Immo_dev!ER44,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BN44<>0,Immo_blind!$AI43-Immo_dev!ES44,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BO44<>0,Immo_blind!$AI43-Immo_dev!ET44,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BP44<>0,Immo_blind!$AI43-Immo_dev!EU44,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ44<>0,Immo_blind!$AI43-Immo_dev!EV44,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BR44<>0,Immo_blind!$AI43-Immo_dev!EW44,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BS44<>0,Immo_blind!$AI43-Immo_dev!EX44,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BT44<>0,Immo_blind!$AI43-Immo_dev!EY44,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BU44<>0,Immo_blind!$AI43-Immo_dev!EZ44,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BV44<>0,Immo_blind!$AI43-Immo_dev!FA44,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BW44<>0,Immo_blind!$AI43-Immo_dev!FB44,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BX44<>0,Immo_blind!$AI43-Immo_dev!FC44,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BY44<>0,Immo_blind!$AI43-Immo_dev!FD44,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ44<>0,Immo_blind!$AI43-Immo_dev!FE44,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CA44<>0,Immo_blind!$AI43-Immo_dev!FF44,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CB44<>0,Immo_blind!$AI43-Immo_dev!FG44,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CC44<>0,Immo_blind!$AI43-Immo_dev!FH44,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CD44<>0,Immo_blind!$AI43-Immo_dev!FI44,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CE44<>0,Immo_blind!$AI43-Immo_dev!FJ44,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CF44<>0,Immo_blind!$AI43-Immo_dev!FK44,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CG44<>0,Immo_blind!$AI43-Immo_dev!FL44,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CH44<>0,Immo_blind!$AI43-Immo_dev!FM44,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F44,Immo_blind!$A$3:$A$93,0),0,\nIF(CI44<>0,Immo_blind!$AI43-Immo_dev!FN44,0)),0)","v":0}]
[2061,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2061},{"$f":"IFERROR(IF(G$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(F45-(Immo_blind!$AI44-F45*Immo_blind!$AN44)>0,F45-(Immo_blind!$AI44-F45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(G45-(Immo_blind!$AI44-G45*Immo_blind!$AN44)>0,G45-(Immo_blind!$AI44-G45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(H45-(Immo_blind!$AI44-H45*Immo_blind!$AN44)>0,H45-(Immo_blind!$AI44-H45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(I45-(Immo_blind!$AI44-I45*Immo_blind!$AN44)>0,I45-(Immo_blind!$AI44-I45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(J45-(Immo_blind!$AI44-J45*Immo_blind!$AN44)>0,J45-(Immo_blind!$AI44-J45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(K45-(Immo_blind!$AI44-K45*Immo_blind!$AN44)>0,K45-(Immo_blind!$AI44-K45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(L45-(Immo_blind!$AI44-L45*Immo_blind!$AN44)>0,L45-(Immo_blind!$AI44-L45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(M45-(Immo_blind!$AI44-M45*Immo_blind!$AN44)>0,M45-(Immo_blind!$AI44-M45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(N45-(Immo_blind!$AI44-N45*Immo_blind!$AN44)>0,N45-(Immo_blind!$AI44-N45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(O45-(Immo_blind!$AI44-O45*Immo_blind!$AN44)>0,O45-(Immo_blind!$AI44-O45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(P45-(Immo_blind!$AI44-P45*Immo_blind!$AN44)>0,P45-(Immo_blind!$AI44-P45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(Q45-(Immo_blind!$AI44-Q45*Immo_blind!$AN44)>0,Q45-(Immo_blind!$AI44-Q45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(R45-(Immo_blind!$AI44-R45*Immo_blind!$AN44)>0,R45-(Immo_blind!$AI44-R45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(S45-(Immo_blind!$AI44-S45*Immo_blind!$AN44)>0,S45-(Immo_blind!$AI44-S45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(T45-(Immo_blind!$AI44-T45*Immo_blind!$AN44)>0,T45-(Immo_blind!$AI44-T45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(U45-(Immo_blind!$AI44-U45*Immo_blind!$AN44)>0,U45-(Immo_blind!$AI44-U45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(V45-(Immo_blind!$AI44-V45*Immo_blind!$AN44)>0,V45-(Immo_blind!$AI44-V45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(W45-(Immo_blind!$AI44-W45*Immo_blind!$AN44)>0,W45-(Immo_blind!$AI44-W45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(X45-(Immo_blind!$AI44-X45*Immo_blind!$AN44)>0,X45-(Immo_blind!$AI44-X45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(Y45-(Immo_blind!$AI44-Y45*Immo_blind!$AN44)>0,Y45-(Immo_blind!$AI44-Y45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(Z45-(Immo_blind!$AI44-Z45*Immo_blind!$AN44)>0,Z45-(Immo_blind!$AI44-Z45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AA45-(Immo_blind!$AI44-AA45*Immo_blind!$AN44)>0,AA45-(Immo_blind!$AI44-AA45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AB45-(Immo_blind!$AI44-AB45*Immo_blind!$AN44)>0,AB45-(Immo_blind!$AI44-AB45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AC45-(Immo_blind!$AI44-AC45*Immo_blind!$AN44)>0,AC45-(Immo_blind!$AI44-AC45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AD45-(Immo_blind!$AI44-AD45*Immo_blind!$AN44)>0,AD45-(Immo_blind!$AI44-AD45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AE45-(Immo_blind!$AI44-AE45*Immo_blind!$AN44)>0,AE45-(Immo_blind!$AI44-AE45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AF45-(Immo_blind!$AI44-AF45*Immo_blind!$AN44)>0,AF45-(Immo_blind!$AI44-AF45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AG45-(Immo_blind!$AI44-AG45*Immo_blind!$AN44)>0,AG45-(Immo_blind!$AI44-AG45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AH45-(Immo_blind!$AI44-AH45*Immo_blind!$AN44)>0,AH45-(Immo_blind!$AI44-AH45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AI45-(Immo_blind!$AI44-AI45*Immo_blind!$AN44)>0,AI45-(Immo_blind!$AI44-AI45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AJ45-(Immo_blind!$AI44-AJ45*Immo_blind!$AN44)>0,AJ45-(Immo_blind!$AI44-AJ45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AK45-(Immo_blind!$AI44-AK45*Immo_blind!$AN44)>0,AK45-(Immo_blind!$AI44-AK45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AL45-(Immo_blind!$AI44-AL45*Immo_blind!$AN44)>0,AL45-(Immo_blind!$AI44-AL45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AM45-(Immo_blind!$AI44-AM45*Immo_blind!$AN44)>0,AM45-(Immo_blind!$AI44-AM45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AN45-(Immo_blind!$AI44-AN45*Immo_blind!$AN44)>0,AN45-(Immo_blind!$AI44-AN45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AO45-(Immo_blind!$AI44-AO45*Immo_blind!$AN44)>0,AO45-(Immo_blind!$AI44-AO45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AP45-(Immo_blind!$AI44-AP45*Immo_blind!$AN44)>0,AP45-(Immo_blind!$AI44-AP45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AQ45-(Immo_blind!$AI44-AQ45*Immo_blind!$AN44)>0,AQ45-(Immo_blind!$AI44-AQ45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AR45-(Immo_blind!$AI44-AR45*Immo_blind!$AN44)>0,AR45-(Immo_blind!$AI44-AR45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AS45-(Immo_blind!$AI44-AS45*Immo_blind!$AN44)>0,AS45-(Immo_blind!$AI44-AS45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AT45-(Immo_blind!$AI44-AT45*Immo_blind!$AN44)>0,AT45-(Immo_blind!$AI44-AT45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AU45-(Immo_blind!$AI44-AU45*Immo_blind!$AN44)>0,AU45-(Immo_blind!$AI44-AU45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AV45-(Immo_blind!$AI44-AV45*Immo_blind!$AN44)>0,AV45-(Immo_blind!$AI44-AV45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AW45-(Immo_blind!$AI44-AW45*Immo_blind!$AN44)>0,AW45-(Immo_blind!$AI44-AW45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AX45-(Immo_blind!$AI44-AX45*Immo_blind!$AN44)>0,AX45-(Immo_blind!$AI44-AX45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AY45-(Immo_blind!$AI44-AY45*Immo_blind!$AN44)>0,AY45-(Immo_blind!$AI44-AY45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(AZ45-(Immo_blind!$AI44-AZ45*Immo_blind!$AN44)>0,AZ45-(Immo_blind!$AI44-AZ45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BA45-(Immo_blind!$AI44-BA45*Immo_blind!$AN44)>0,BA45-(Immo_blind!$AI44-BA45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BB45-(Immo_blind!$AI44-BB45*Immo_blind!$AN44)>0,BB45-(Immo_blind!$AI44-BB45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BC45-(Immo_blind!$AI44-BC45*Immo_blind!$AN44)>0,BC45-(Immo_blind!$AI44-BC45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BD45-(Immo_blind!$AI44-BD45*Immo_blind!$AN44)>0,BD45-(Immo_blind!$AI44-BD45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BE45-(Immo_blind!$AI44-BE45*Immo_blind!$AN44)>0,BE45-(Immo_blind!$AI44-BE45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BF45-(Immo_blind!$AI44-BF45*Immo_blind!$AN44)>0,BF45-(Immo_blind!$AI44-BF45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BG45-(Immo_blind!$AI44-BG45*Immo_blind!$AN44)>0,BG45-(Immo_blind!$AI44-BG45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BH45-(Immo_blind!$AI44-BH45*Immo_blind!$AN44)>0,BH45-(Immo_blind!$AI44-BH45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BI45-(Immo_blind!$AI44-BI45*Immo_blind!$AN44)>0,BI45-(Immo_blind!$AI44-BI45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BJ45-(Immo_blind!$AI44-BJ45*Immo_blind!$AN44)>0,BJ45-(Immo_blind!$AI44-BJ45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BK45-(Immo_blind!$AI44-BK45*Immo_blind!$AN44)>0,BK45-(Immo_blind!$AI44-BK45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BL45-(Immo_blind!$AI44-BL45*Immo_blind!$AN44)>0,BL45-(Immo_blind!$AI44-BL45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BM45-(Immo_blind!$AI44-BM45*Immo_blind!$AN44)>0,BM45-(Immo_blind!$AI44-BM45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BN45-(Immo_blind!$AI44-BN45*Immo_blind!$AN44)>0,BN45-(Immo_blind!$AI44-BN45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BO45-(Immo_blind!$AI44-BO45*Immo_blind!$AN44)>0,BO45-(Immo_blind!$AI44-BO45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BP45-(Immo_blind!$AI44-BP45*Immo_blind!$AN44)>0,BP45-(Immo_blind!$AI44-BP45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BQ45-(Immo_blind!$AI44-BQ45*Immo_blind!$AN44)>0,BQ45-(Immo_blind!$AI44-BQ45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BR45-(Immo_blind!$AI44-BR45*Immo_blind!$AN44)>0,BR45-(Immo_blind!$AI44-BR45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BS45-(Immo_blind!$AI44-BS45*Immo_blind!$AN44)>0,BS45-(Immo_blind!$AI44-BS45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BT45-(Immo_blind!$AI44-BT45*Immo_blind!$AN44)>0,BT45-(Immo_blind!$AI44-BT45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BU45-(Immo_blind!$AI44-BU45*Immo_blind!$AN44)>0,BU45-(Immo_blind!$AI44-BU45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BV45-(Immo_blind!$AI44-BV45*Immo_blind!$AN44)>0,BV45-(Immo_blind!$AI44-BV45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BW45-(Immo_blind!$AI44-BW45*Immo_blind!$AN44)>0,BW45-(Immo_blind!$AI44-BW45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BX45-(Immo_blind!$AI44-BX45*Immo_blind!$AN44)>0,BX45-(Immo_blind!$AI44-BX45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BY45-(Immo_blind!$AI44-BY45*Immo_blind!$AN44)>0,BY45-(Immo_blind!$AI44-BY45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(BZ45-(Immo_blind!$AI44-BZ45*Immo_blind!$AN44)>0,BZ45-(Immo_blind!$AI44-BZ45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(CA45-(Immo_blind!$AI44-CA45*Immo_blind!$AN44)>0,CA45-(Immo_blind!$AI44-CA45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(CB45-(Immo_blind!$AI44-CB45*Immo_blind!$AN44)>0,CB45-(Immo_blind!$AI44-CB45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(CC45-(Immo_blind!$AI44-CC45*Immo_blind!$AN44)>0,CC45-(Immo_blind!$AI44-CC45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(CD45-(Immo_blind!$AI44-CD45*Immo_blind!$AN44)>0,CD45-(Immo_blind!$AI44-CD45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(CE45-(Immo_blind!$AI44-CE45*Immo_blind!$AN44)>0,CE45-(Immo_blind!$AI44-CE45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(CF45-(Immo_blind!$AI44-CF45*Immo_blind!$AN44)>0,CF45-(Immo_blind!$AI44-CF45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(CG45-(Immo_blind!$AI44-CG45*Immo_blind!$AN44)>0,CG45-(Immo_blind!$AI44-CG45*Immo_blind!$AN44),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F45,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F45,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA44,\nIF(CH45-(Immo_blind!$AI44-CH45*Immo_blind!$AN44)>0,CH45-(Immo_blind!$AI44-CH45*Immo_blind!$AN44),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2061},{"$f":"IFERROR(IF(CL$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nG45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nH45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nI45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nJ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nK45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nL45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nM45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nN45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nO45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nP45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nQ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nR45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nS45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nT45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nU45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nV45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nW45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nX45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nY45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nZ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAA45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAB45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAC45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAD45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAE45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAF45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAG45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAH45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAI45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAJ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAK45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAL45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAM45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAN45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAO45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAP45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAQ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAR45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAS45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAT45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAU45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAV45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAW45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAX45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAY45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nAZ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBA45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBB45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBC45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBD45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBE45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBF45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBG45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBH45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBI45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBJ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBK45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBL45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBM45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBN45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBO45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBP45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBQ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBR45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBS45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBT45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBU45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBV45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBW45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBX45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBY45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nBZ45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCA45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCB45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCC45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCD45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCE45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCF45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCG45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCH45*Immo_blind!$AN44),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nCI45*Immo_blind!$AN44),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2061},{"$f":"IFERROR(IF(FQ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(G45<>0,Immo_blind!$AI44-Immo_dev!CL45,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(H45<>0,Immo_blind!$AI44-Immo_dev!CM45,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(I45<>0,Immo_blind!$AI44-Immo_dev!CN45,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(J45<>0,Immo_blind!$AI44-Immo_dev!CO45,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(K45<>0,Immo_blind!$AI44-Immo_dev!CP45,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(L45<>0,Immo_blind!$AI44-Immo_dev!CQ45,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(M45<>0,Immo_blind!$AI44-Immo_dev!CR45,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(N45<>0,Immo_blind!$AI44-Immo_dev!CS45,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(O45<>0,Immo_blind!$AI44-Immo_dev!CT45,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(P45<>0,Immo_blind!$AI44-Immo_dev!CU45,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(Q45<>0,Immo_blind!$AI44-Immo_dev!CV45,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(R45<>0,Immo_blind!$AI44-Immo_dev!CW45,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(S45<>0,Immo_blind!$AI44-Immo_dev!CX45,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(T45<>0,Immo_blind!$AI44-Immo_dev!CY45,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(U45<>0,Immo_blind!$AI44-Immo_dev!CZ45,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(V45<>0,Immo_blind!$AI44-Immo_dev!DA45,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(W45<>0,Immo_blind!$AI44-Immo_dev!DB45,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(X45<>0,Immo_blind!$AI44-Immo_dev!DC45,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(Y45<>0,Immo_blind!$AI44-Immo_dev!DD45,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(Z45<>0,Immo_blind!$AI44-Immo_dev!DE45,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AA45<>0,Immo_blind!$AI44-Immo_dev!DF45,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AB45<>0,Immo_blind!$AI44-Immo_dev!DG45,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AC45<>0,Immo_blind!$AI44-Immo_dev!DH45,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AD45<>0,Immo_blind!$AI44-Immo_dev!DI45,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AE45<>0,Immo_blind!$AI44-Immo_dev!DJ45,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AF45<>0,Immo_blind!$AI44-Immo_dev!DK45,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AG45<>0,Immo_blind!$AI44-Immo_dev!DL45,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AH45<>0,Immo_blind!$AI44-Immo_dev!DM45,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AI45<>0,Immo_blind!$AI44-Immo_dev!DN45,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ45<>0,Immo_blind!$AI44-Immo_dev!DO45,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AK45<>0,Immo_blind!$AI44-Immo_dev!DP45,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AL45<>0,Immo_blind!$AI44-Immo_dev!DQ45,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AM45<>0,Immo_blind!$AI44-Immo_dev!DR45,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AN45<>0,Immo_blind!$AI44-Immo_dev!DS45,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AO45<>0,Immo_blind!$AI44-Immo_dev!DT45,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AP45<>0,Immo_blind!$AI44-Immo_dev!DU45,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ45<>0,Immo_blind!$AI44-Immo_dev!DV45,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AR45<>0,Immo_blind!$AI44-Immo_dev!DW45,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AS45<>0,Immo_blind!$AI44-Immo_dev!DX45,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AT45<>0,Immo_blind!$AI44-Immo_dev!DY45,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AU45<>0,Immo_blind!$AI44-Immo_dev!DZ45,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AV45<>0,Immo_blind!$AI44-Immo_dev!EA45,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AW45<>0,Immo_blind!$AI44-Immo_dev!EB45,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AX45<>0,Immo_blind!$AI44-Immo_dev!EC45,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AY45<>0,Immo_blind!$AI44-Immo_dev!ED45,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ45<>0,Immo_blind!$AI44-Immo_dev!EE45,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BA45<>0,Immo_blind!$AI44-Immo_dev!EF45,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BB45<>0,Immo_blind!$AI44-Immo_dev!EG45,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BC45<>0,Immo_blind!$AI44-Immo_dev!EH45,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BD45<>0,Immo_blind!$AI44-Immo_dev!EI45,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BE45<>0,Immo_blind!$AI44-Immo_dev!EJ45,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BF45<>0,Immo_blind!$AI44-Immo_dev!EK45,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BG45<>0,Immo_blind!$AI44-Immo_dev!EL45,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BH45<>0,Immo_blind!$AI44-Immo_dev!EM45,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BI45<>0,Immo_blind!$AI44-Immo_dev!EN45,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ45<>0,Immo_blind!$AI44-Immo_dev!EO45,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BK45<>0,Immo_blind!$AI44-Immo_dev!EP45,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BL45<>0,Immo_blind!$AI44-Immo_dev!EQ45,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BM45<>0,Immo_blind!$AI44-Immo_dev!ER45,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BN45<>0,Immo_blind!$AI44-Immo_dev!ES45,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BO45<>0,Immo_blind!$AI44-Immo_dev!ET45,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BP45<>0,Immo_blind!$AI44-Immo_dev!EU45,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ45<>0,Immo_blind!$AI44-Immo_dev!EV45,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BR45<>0,Immo_blind!$AI44-Immo_dev!EW45,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BS45<>0,Immo_blind!$AI44-Immo_dev!EX45,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BT45<>0,Immo_blind!$AI44-Immo_dev!EY45,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BU45<>0,Immo_blind!$AI44-Immo_dev!EZ45,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BV45<>0,Immo_blind!$AI44-Immo_dev!FA45,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BW45<>0,Immo_blind!$AI44-Immo_dev!FB45,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BX45<>0,Immo_blind!$AI44-Immo_dev!FC45,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BY45<>0,Immo_blind!$AI44-Immo_dev!FD45,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ45<>0,Immo_blind!$AI44-Immo_dev!FE45,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CA45<>0,Immo_blind!$AI44-Immo_dev!FF45,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CB45<>0,Immo_blind!$AI44-Immo_dev!FG45,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CC45<>0,Immo_blind!$AI44-Immo_dev!FH45,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CD45<>0,Immo_blind!$AI44-Immo_dev!FI45,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CE45<>0,Immo_blind!$AI44-Immo_dev!FJ45,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CF45<>0,Immo_blind!$AI44-Immo_dev!FK45,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CG45<>0,Immo_blind!$AI44-Immo_dev!FL45,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CH45<>0,Immo_blind!$AI44-Immo_dev!FM45,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F45,Immo_blind!$A$3:$A$93,0),0,\nIF(CI45<>0,Immo_blind!$AI44-Immo_dev!FN45,0)),0)","v":0}]
[2062,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2062},{"$f":"IFERROR(IF(G$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(F46-(Immo_blind!$AI45-F46*Immo_blind!$AN45)>0,F46-(Immo_blind!$AI45-F46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(G46-(Immo_blind!$AI45-G46*Immo_blind!$AN45)>0,G46-(Immo_blind!$AI45-G46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(H46-(Immo_blind!$AI45-H46*Immo_blind!$AN45)>0,H46-(Immo_blind!$AI45-H46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(I46-(Immo_blind!$AI45-I46*Immo_blind!$AN45)>0,I46-(Immo_blind!$AI45-I46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(J46-(Immo_blind!$AI45-J46*Immo_blind!$AN45)>0,J46-(Immo_blind!$AI45-J46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(K46-(Immo_blind!$AI45-K46*Immo_blind!$AN45)>0,K46-(Immo_blind!$AI45-K46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(L46-(Immo_blind!$AI45-L46*Immo_blind!$AN45)>0,L46-(Immo_blind!$AI45-L46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(M46-(Immo_blind!$AI45-M46*Immo_blind!$AN45)>0,M46-(Immo_blind!$AI45-M46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(N46-(Immo_blind!$AI45-N46*Immo_blind!$AN45)>0,N46-(Immo_blind!$AI45-N46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(O46-(Immo_blind!$AI45-O46*Immo_blind!$AN45)>0,O46-(Immo_blind!$AI45-O46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(P46-(Immo_blind!$AI45-P46*Immo_blind!$AN45)>0,P46-(Immo_blind!$AI45-P46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(Q46-(Immo_blind!$AI45-Q46*Immo_blind!$AN45)>0,Q46-(Immo_blind!$AI45-Q46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(R46-(Immo_blind!$AI45-R46*Immo_blind!$AN45)>0,R46-(Immo_blind!$AI45-R46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(S46-(Immo_blind!$AI45-S46*Immo_blind!$AN45)>0,S46-(Immo_blind!$AI45-S46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(T46-(Immo_blind!$AI45-T46*Immo_blind!$AN45)>0,T46-(Immo_blind!$AI45-T46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(U46-(Immo_blind!$AI45-U46*Immo_blind!$AN45)>0,U46-(Immo_blind!$AI45-U46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(V46-(Immo_blind!$AI45-V46*Immo_blind!$AN45)>0,V46-(Immo_blind!$AI45-V46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(W46-(Immo_blind!$AI45-W46*Immo_blind!$AN45)>0,W46-(Immo_blind!$AI45-W46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(X46-(Immo_blind!$AI45-X46*Immo_blind!$AN45)>0,X46-(Immo_blind!$AI45-X46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(Y46-(Immo_blind!$AI45-Y46*Immo_blind!$AN45)>0,Y46-(Immo_blind!$AI45-Y46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(Z46-(Immo_blind!$AI45-Z46*Immo_blind!$AN45)>0,Z46-(Immo_blind!$AI45-Z46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AA46-(Immo_blind!$AI45-AA46*Immo_blind!$AN45)>0,AA46-(Immo_blind!$AI45-AA46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AB46-(Immo_blind!$AI45-AB46*Immo_blind!$AN45)>0,AB46-(Immo_blind!$AI45-AB46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AC46-(Immo_blind!$AI45-AC46*Immo_blind!$AN45)>0,AC46-(Immo_blind!$AI45-AC46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AD46-(Immo_blind!$AI45-AD46*Immo_blind!$AN45)>0,AD46-(Immo_blind!$AI45-AD46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AE46-(Immo_blind!$AI45-AE46*Immo_blind!$AN45)>0,AE46-(Immo_blind!$AI45-AE46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AF46-(Immo_blind!$AI45-AF46*Immo_blind!$AN45)>0,AF46-(Immo_blind!$AI45-AF46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AG46-(Immo_blind!$AI45-AG46*Immo_blind!$AN45)>0,AG46-(Immo_blind!$AI45-AG46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AH46-(Immo_blind!$AI45-AH46*Immo_blind!$AN45)>0,AH46-(Immo_blind!$AI45-AH46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AI46-(Immo_blind!$AI45-AI46*Immo_blind!$AN45)>0,AI46-(Immo_blind!$AI45-AI46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AJ46-(Immo_blind!$AI45-AJ46*Immo_blind!$AN45)>0,AJ46-(Immo_blind!$AI45-AJ46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AK46-(Immo_blind!$AI45-AK46*Immo_blind!$AN45)>0,AK46-(Immo_blind!$AI45-AK46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AL46-(Immo_blind!$AI45-AL46*Immo_blind!$AN45)>0,AL46-(Immo_blind!$AI45-AL46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AM46-(Immo_blind!$AI45-AM46*Immo_blind!$AN45)>0,AM46-(Immo_blind!$AI45-AM46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AN46-(Immo_blind!$AI45-AN46*Immo_blind!$AN45)>0,AN46-(Immo_blind!$AI45-AN46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AO46-(Immo_blind!$AI45-AO46*Immo_blind!$AN45)>0,AO46-(Immo_blind!$AI45-AO46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AP46-(Immo_blind!$AI45-AP46*Immo_blind!$AN45)>0,AP46-(Immo_blind!$AI45-AP46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AQ46-(Immo_blind!$AI45-AQ46*Immo_blind!$AN45)>0,AQ46-(Immo_blind!$AI45-AQ46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AR46-(Immo_blind!$AI45-AR46*Immo_blind!$AN45)>0,AR46-(Immo_blind!$AI45-AR46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AS46-(Immo_blind!$AI45-AS46*Immo_blind!$AN45)>0,AS46-(Immo_blind!$AI45-AS46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AT46-(Immo_blind!$AI45-AT46*Immo_blind!$AN45)>0,AT46-(Immo_blind!$AI45-AT46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AU46-(Immo_blind!$AI45-AU46*Immo_blind!$AN45)>0,AU46-(Immo_blind!$AI45-AU46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AV46-(Immo_blind!$AI45-AV46*Immo_blind!$AN45)>0,AV46-(Immo_blind!$AI45-AV46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AW46-(Immo_blind!$AI45-AW46*Immo_blind!$AN45)>0,AW46-(Immo_blind!$AI45-AW46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AX46-(Immo_blind!$AI45-AX46*Immo_blind!$AN45)>0,AX46-(Immo_blind!$AI45-AX46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AY46-(Immo_blind!$AI45-AY46*Immo_blind!$AN45)>0,AY46-(Immo_blind!$AI45-AY46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(AZ46-(Immo_blind!$AI45-AZ46*Immo_blind!$AN45)>0,AZ46-(Immo_blind!$AI45-AZ46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BA46-(Immo_blind!$AI45-BA46*Immo_blind!$AN45)>0,BA46-(Immo_blind!$AI45-BA46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BB46-(Immo_blind!$AI45-BB46*Immo_blind!$AN45)>0,BB46-(Immo_blind!$AI45-BB46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BC46-(Immo_blind!$AI45-BC46*Immo_blind!$AN45)>0,BC46-(Immo_blind!$AI45-BC46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BD46-(Immo_blind!$AI45-BD46*Immo_blind!$AN45)>0,BD46-(Immo_blind!$AI45-BD46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BE46-(Immo_blind!$AI45-BE46*Immo_blind!$AN45)>0,BE46-(Immo_blind!$AI45-BE46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BF46-(Immo_blind!$AI45-BF46*Immo_blind!$AN45)>0,BF46-(Immo_blind!$AI45-BF46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BG46-(Immo_blind!$AI45-BG46*Immo_blind!$AN45)>0,BG46-(Immo_blind!$AI45-BG46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BH46-(Immo_blind!$AI45-BH46*Immo_blind!$AN45)>0,BH46-(Immo_blind!$AI45-BH46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BI46-(Immo_blind!$AI45-BI46*Immo_blind!$AN45)>0,BI46-(Immo_blind!$AI45-BI46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BJ46-(Immo_blind!$AI45-BJ46*Immo_blind!$AN45)>0,BJ46-(Immo_blind!$AI45-BJ46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BK46-(Immo_blind!$AI45-BK46*Immo_blind!$AN45)>0,BK46-(Immo_blind!$AI45-BK46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BL46-(Immo_blind!$AI45-BL46*Immo_blind!$AN45)>0,BL46-(Immo_blind!$AI45-BL46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BM46-(Immo_blind!$AI45-BM46*Immo_blind!$AN45)>0,BM46-(Immo_blind!$AI45-BM46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BN46-(Immo_blind!$AI45-BN46*Immo_blind!$AN45)>0,BN46-(Immo_blind!$AI45-BN46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BO46-(Immo_blind!$AI45-BO46*Immo_blind!$AN45)>0,BO46-(Immo_blind!$AI45-BO46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BP46-(Immo_blind!$AI45-BP46*Immo_blind!$AN45)>0,BP46-(Immo_blind!$AI45-BP46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BQ46-(Immo_blind!$AI45-BQ46*Immo_blind!$AN45)>0,BQ46-(Immo_blind!$AI45-BQ46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BR46-(Immo_blind!$AI45-BR46*Immo_blind!$AN45)>0,BR46-(Immo_blind!$AI45-BR46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BS46-(Immo_blind!$AI45-BS46*Immo_blind!$AN45)>0,BS46-(Immo_blind!$AI45-BS46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BT46-(Immo_blind!$AI45-BT46*Immo_blind!$AN45)>0,BT46-(Immo_blind!$AI45-BT46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BU46-(Immo_blind!$AI45-BU46*Immo_blind!$AN45)>0,BU46-(Immo_blind!$AI45-BU46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BV46-(Immo_blind!$AI45-BV46*Immo_blind!$AN45)>0,BV46-(Immo_blind!$AI45-BV46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BW46-(Immo_blind!$AI45-BW46*Immo_blind!$AN45)>0,BW46-(Immo_blind!$AI45-BW46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BX46-(Immo_blind!$AI45-BX46*Immo_blind!$AN45)>0,BX46-(Immo_blind!$AI45-BX46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BY46-(Immo_blind!$AI45-BY46*Immo_blind!$AN45)>0,BY46-(Immo_blind!$AI45-BY46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(BZ46-(Immo_blind!$AI45-BZ46*Immo_blind!$AN45)>0,BZ46-(Immo_blind!$AI45-BZ46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(CA46-(Immo_blind!$AI45-CA46*Immo_blind!$AN45)>0,CA46-(Immo_blind!$AI45-CA46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(CB46-(Immo_blind!$AI45-CB46*Immo_blind!$AN45)>0,CB46-(Immo_blind!$AI45-CB46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(CC46-(Immo_blind!$AI45-CC46*Immo_blind!$AN45)>0,CC46-(Immo_blind!$AI45-CC46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(CD46-(Immo_blind!$AI45-CD46*Immo_blind!$AN45)>0,CD46-(Immo_blind!$AI45-CD46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(CE46-(Immo_blind!$AI45-CE46*Immo_blind!$AN45)>0,CE46-(Immo_blind!$AI45-CE46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(CF46-(Immo_blind!$AI45-CF46*Immo_blind!$AN45)>0,CF46-(Immo_blind!$AI45-CF46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(CG46-(Immo_blind!$AI45-CG46*Immo_blind!$AN45)>0,CG46-(Immo_blind!$AI45-CG46*Immo_blind!$AN45),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F46,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F46,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA45,\nIF(CH46-(Immo_blind!$AI45-CH46*Immo_blind!$AN45)>0,CH46-(Immo_blind!$AI45-CH46*Immo_blind!$AN45),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2062},{"$f":"IFERROR(IF(CL$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nG46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nH46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nI46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nJ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nK46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nL46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nM46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nN46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nO46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nP46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nQ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nR46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nS46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nT46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nU46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nV46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nW46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nX46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nY46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nZ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAA46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAB46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAC46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAD46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAE46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAF46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAG46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAH46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAI46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAJ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAK46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAL46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAM46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAN46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAO46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAP46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAQ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAR46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAS46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAT46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAU46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAV46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAW46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAX46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAY46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nAZ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBA46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBB46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBC46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBD46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBE46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBF46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBG46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBH46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBI46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBJ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBK46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBL46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBM46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBN46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBO46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBP46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBQ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBR46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBS46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBT46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBU46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBV46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBW46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBX46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBY46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nBZ46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCA46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCB46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCC46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCD46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCE46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCF46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCG46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCH46*Immo_blind!$AN45),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nCI46*Immo_blind!$AN45),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2062},{"$f":"IFERROR(IF(FQ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(G46<>0,Immo_blind!$AI45-Immo_dev!CL46,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(H46<>0,Immo_blind!$AI45-Immo_dev!CM46,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(I46<>0,Immo_blind!$AI45-Immo_dev!CN46,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(J46<>0,Immo_blind!$AI45-Immo_dev!CO46,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(K46<>0,Immo_blind!$AI45-Immo_dev!CP46,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(L46<>0,Immo_blind!$AI45-Immo_dev!CQ46,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(M46<>0,Immo_blind!$AI45-Immo_dev!CR46,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(N46<>0,Immo_blind!$AI45-Immo_dev!CS46,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(O46<>0,Immo_blind!$AI45-Immo_dev!CT46,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(P46<>0,Immo_blind!$AI45-Immo_dev!CU46,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(Q46<>0,Immo_blind!$AI45-Immo_dev!CV46,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(R46<>0,Immo_blind!$AI45-Immo_dev!CW46,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(S46<>0,Immo_blind!$AI45-Immo_dev!CX46,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(T46<>0,Immo_blind!$AI45-Immo_dev!CY46,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(U46<>0,Immo_blind!$AI45-Immo_dev!CZ46,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(V46<>0,Immo_blind!$AI45-Immo_dev!DA46,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(W46<>0,Immo_blind!$AI45-Immo_dev!DB46,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(X46<>0,Immo_blind!$AI45-Immo_dev!DC46,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(Y46<>0,Immo_blind!$AI45-Immo_dev!DD46,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(Z46<>0,Immo_blind!$AI45-Immo_dev!DE46,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AA46<>0,Immo_blind!$AI45-Immo_dev!DF46,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AB46<>0,Immo_blind!$AI45-Immo_dev!DG46,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AC46<>0,Immo_blind!$AI45-Immo_dev!DH46,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AD46<>0,Immo_blind!$AI45-Immo_dev!DI46,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AE46<>0,Immo_blind!$AI45-Immo_dev!DJ46,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AF46<>0,Immo_blind!$AI45-Immo_dev!DK46,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AG46<>0,Immo_blind!$AI45-Immo_dev!DL46,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AH46<>0,Immo_blind!$AI45-Immo_dev!DM46,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AI46<>0,Immo_blind!$AI45-Immo_dev!DN46,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ46<>0,Immo_blind!$AI45-Immo_dev!DO46,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AK46<>0,Immo_blind!$AI45-Immo_dev!DP46,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AL46<>0,Immo_blind!$AI45-Immo_dev!DQ46,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AM46<>0,Immo_blind!$AI45-Immo_dev!DR46,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AN46<>0,Immo_blind!$AI45-Immo_dev!DS46,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AO46<>0,Immo_blind!$AI45-Immo_dev!DT46,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AP46<>0,Immo_blind!$AI45-Immo_dev!DU46,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ46<>0,Immo_blind!$AI45-Immo_dev!DV46,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AR46<>0,Immo_blind!$AI45-Immo_dev!DW46,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AS46<>0,Immo_blind!$AI45-Immo_dev!DX46,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AT46<>0,Immo_blind!$AI45-Immo_dev!DY46,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AU46<>0,Immo_blind!$AI45-Immo_dev!DZ46,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AV46<>0,Immo_blind!$AI45-Immo_dev!EA46,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AW46<>0,Immo_blind!$AI45-Immo_dev!EB46,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AX46<>0,Immo_blind!$AI45-Immo_dev!EC46,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AY46<>0,Immo_blind!$AI45-Immo_dev!ED46,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ46<>0,Immo_blind!$AI45-Immo_dev!EE46,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BA46<>0,Immo_blind!$AI45-Immo_dev!EF46,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BB46<>0,Immo_blind!$AI45-Immo_dev!EG46,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BC46<>0,Immo_blind!$AI45-Immo_dev!EH46,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BD46<>0,Immo_blind!$AI45-Immo_dev!EI46,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BE46<>0,Immo_blind!$AI45-Immo_dev!EJ46,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BF46<>0,Immo_blind!$AI45-Immo_dev!EK46,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BG46<>0,Immo_blind!$AI45-Immo_dev!EL46,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BH46<>0,Immo_blind!$AI45-Immo_dev!EM46,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BI46<>0,Immo_blind!$AI45-Immo_dev!EN46,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ46<>0,Immo_blind!$AI45-Immo_dev!EO46,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BK46<>0,Immo_blind!$AI45-Immo_dev!EP46,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BL46<>0,Immo_blind!$AI45-Immo_dev!EQ46,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BM46<>0,Immo_blind!$AI45-Immo_dev!ER46,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BN46<>0,Immo_blind!$AI45-Immo_dev!ES46,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BO46<>0,Immo_blind!$AI45-Immo_dev!ET46,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BP46<>0,Immo_blind!$AI45-Immo_dev!EU46,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ46<>0,Immo_blind!$AI45-Immo_dev!EV46,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BR46<>0,Immo_blind!$AI45-Immo_dev!EW46,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BS46<>0,Immo_blind!$AI45-Immo_dev!EX46,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BT46<>0,Immo_blind!$AI45-Immo_dev!EY46,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BU46<>0,Immo_blind!$AI45-Immo_dev!EZ46,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BV46<>0,Immo_blind!$AI45-Immo_dev!FA46,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BW46<>0,Immo_blind!$AI45-Immo_dev!FB46,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BX46<>0,Immo_blind!$AI45-Immo_dev!FC46,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BY46<>0,Immo_blind!$AI45-Immo_dev!FD46,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ46<>0,Immo_blind!$AI45-Immo_dev!FE46,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CA46<>0,Immo_blind!$AI45-Immo_dev!FF46,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CB46<>0,Immo_blind!$AI45-Immo_dev!FG46,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CC46<>0,Immo_blind!$AI45-Immo_dev!FH46,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CD46<>0,Immo_blind!$AI45-Immo_dev!FI46,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CE46<>0,Immo_blind!$AI45-Immo_dev!FJ46,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CF46<>0,Immo_blind!$AI45-Immo_dev!FK46,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CG46<>0,Immo_blind!$AI45-Immo_dev!FL46,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CH46<>0,Immo_blind!$AI45-Immo_dev!FM46,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F46,Immo_blind!$A$3:$A$93,0),0,\nIF(CI46<>0,Immo_blind!$AI45-Immo_dev!FN46,0)),0)","v":0}]
[2063,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2063},{"$f":"IFERROR(IF(G$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(F47-(Immo_blind!$AI46-F47*Immo_blind!$AN46)>0,F47-(Immo_blind!$AI46-F47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(G47-(Immo_blind!$AI46-G47*Immo_blind!$AN46)>0,G47-(Immo_blind!$AI46-G47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(H47-(Immo_blind!$AI46-H47*Immo_blind!$AN46)>0,H47-(Immo_blind!$AI46-H47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(I47-(Immo_blind!$AI46-I47*Immo_blind!$AN46)>0,I47-(Immo_blind!$AI46-I47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(J47-(Immo_blind!$AI46-J47*Immo_blind!$AN46)>0,J47-(Immo_blind!$AI46-J47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(K47-(Immo_blind!$AI46-K47*Immo_blind!$AN46)>0,K47-(Immo_blind!$AI46-K47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(L47-(Immo_blind!$AI46-L47*Immo_blind!$AN46)>0,L47-(Immo_blind!$AI46-L47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(M47-(Immo_blind!$AI46-M47*Immo_blind!$AN46)>0,M47-(Immo_blind!$AI46-M47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(N47-(Immo_blind!$AI46-N47*Immo_blind!$AN46)>0,N47-(Immo_blind!$AI46-N47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(O47-(Immo_blind!$AI46-O47*Immo_blind!$AN46)>0,O47-(Immo_blind!$AI46-O47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(P47-(Immo_blind!$AI46-P47*Immo_blind!$AN46)>0,P47-(Immo_blind!$AI46-P47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(Q47-(Immo_blind!$AI46-Q47*Immo_blind!$AN46)>0,Q47-(Immo_blind!$AI46-Q47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(R47-(Immo_blind!$AI46-R47*Immo_blind!$AN46)>0,R47-(Immo_blind!$AI46-R47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(S47-(Immo_blind!$AI46-S47*Immo_blind!$AN46)>0,S47-(Immo_blind!$AI46-S47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(T47-(Immo_blind!$AI46-T47*Immo_blind!$AN46)>0,T47-(Immo_blind!$AI46-T47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(U47-(Immo_blind!$AI46-U47*Immo_blind!$AN46)>0,U47-(Immo_blind!$AI46-U47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(V47-(Immo_blind!$AI46-V47*Immo_blind!$AN46)>0,V47-(Immo_blind!$AI46-V47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(W47-(Immo_blind!$AI46-W47*Immo_blind!$AN46)>0,W47-(Immo_blind!$AI46-W47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(X47-(Immo_blind!$AI46-X47*Immo_blind!$AN46)>0,X47-(Immo_blind!$AI46-X47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(Y47-(Immo_blind!$AI46-Y47*Immo_blind!$AN46)>0,Y47-(Immo_blind!$AI46-Y47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(Z47-(Immo_blind!$AI46-Z47*Immo_blind!$AN46)>0,Z47-(Immo_blind!$AI46-Z47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AA47-(Immo_blind!$AI46-AA47*Immo_blind!$AN46)>0,AA47-(Immo_blind!$AI46-AA47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AB47-(Immo_blind!$AI46-AB47*Immo_blind!$AN46)>0,AB47-(Immo_blind!$AI46-AB47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AC47-(Immo_blind!$AI46-AC47*Immo_blind!$AN46)>0,AC47-(Immo_blind!$AI46-AC47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AD47-(Immo_blind!$AI46-AD47*Immo_blind!$AN46)>0,AD47-(Immo_blind!$AI46-AD47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AE47-(Immo_blind!$AI46-AE47*Immo_blind!$AN46)>0,AE47-(Immo_blind!$AI46-AE47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AF47-(Immo_blind!$AI46-AF47*Immo_blind!$AN46)>0,AF47-(Immo_blind!$AI46-AF47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AG47-(Immo_blind!$AI46-AG47*Immo_blind!$AN46)>0,AG47-(Immo_blind!$AI46-AG47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AH47-(Immo_blind!$AI46-AH47*Immo_blind!$AN46)>0,AH47-(Immo_blind!$AI46-AH47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AI47-(Immo_blind!$AI46-AI47*Immo_blind!$AN46)>0,AI47-(Immo_blind!$AI46-AI47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AJ47-(Immo_blind!$AI46-AJ47*Immo_blind!$AN46)>0,AJ47-(Immo_blind!$AI46-AJ47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AK47-(Immo_blind!$AI46-AK47*Immo_blind!$AN46)>0,AK47-(Immo_blind!$AI46-AK47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AL47-(Immo_blind!$AI46-AL47*Immo_blind!$AN46)>0,AL47-(Immo_blind!$AI46-AL47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AM47-(Immo_blind!$AI46-AM47*Immo_blind!$AN46)>0,AM47-(Immo_blind!$AI46-AM47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AN47-(Immo_blind!$AI46-AN47*Immo_blind!$AN46)>0,AN47-(Immo_blind!$AI46-AN47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AO47-(Immo_blind!$AI46-AO47*Immo_blind!$AN46)>0,AO47-(Immo_blind!$AI46-AO47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AP47-(Immo_blind!$AI46-AP47*Immo_blind!$AN46)>0,AP47-(Immo_blind!$AI46-AP47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AQ47-(Immo_blind!$AI46-AQ47*Immo_blind!$AN46)>0,AQ47-(Immo_blind!$AI46-AQ47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AR47-(Immo_blind!$AI46-AR47*Immo_blind!$AN46)>0,AR47-(Immo_blind!$AI46-AR47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AS47-(Immo_blind!$AI46-AS47*Immo_blind!$AN46)>0,AS47-(Immo_blind!$AI46-AS47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AT47-(Immo_blind!$AI46-AT47*Immo_blind!$AN46)>0,AT47-(Immo_blind!$AI46-AT47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AU47-(Immo_blind!$AI46-AU47*Immo_blind!$AN46)>0,AU47-(Immo_blind!$AI46-AU47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AV47-(Immo_blind!$AI46-AV47*Immo_blind!$AN46)>0,AV47-(Immo_blind!$AI46-AV47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AW47-(Immo_blind!$AI46-AW47*Immo_blind!$AN46)>0,AW47-(Immo_blind!$AI46-AW47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AX47-(Immo_blind!$AI46-AX47*Immo_blind!$AN46)>0,AX47-(Immo_blind!$AI46-AX47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AY47-(Immo_blind!$AI46-AY47*Immo_blind!$AN46)>0,AY47-(Immo_blind!$AI46-AY47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(AZ47-(Immo_blind!$AI46-AZ47*Immo_blind!$AN46)>0,AZ47-(Immo_blind!$AI46-AZ47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BA47-(Immo_blind!$AI46-BA47*Immo_blind!$AN46)>0,BA47-(Immo_blind!$AI46-BA47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BB47-(Immo_blind!$AI46-BB47*Immo_blind!$AN46)>0,BB47-(Immo_blind!$AI46-BB47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BC47-(Immo_blind!$AI46-BC47*Immo_blind!$AN46)>0,BC47-(Immo_blind!$AI46-BC47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BD47-(Immo_blind!$AI46-BD47*Immo_blind!$AN46)>0,BD47-(Immo_blind!$AI46-BD47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BE47-(Immo_blind!$AI46-BE47*Immo_blind!$AN46)>0,BE47-(Immo_blind!$AI46-BE47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BF47-(Immo_blind!$AI46-BF47*Immo_blind!$AN46)>0,BF47-(Immo_blind!$AI46-BF47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BG47-(Immo_blind!$AI46-BG47*Immo_blind!$AN46)>0,BG47-(Immo_blind!$AI46-BG47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BH47-(Immo_blind!$AI46-BH47*Immo_blind!$AN46)>0,BH47-(Immo_blind!$AI46-BH47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BI47-(Immo_blind!$AI46-BI47*Immo_blind!$AN46)>0,BI47-(Immo_blind!$AI46-BI47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BJ47-(Immo_blind!$AI46-BJ47*Immo_blind!$AN46)>0,BJ47-(Immo_blind!$AI46-BJ47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BK47-(Immo_blind!$AI46-BK47*Immo_blind!$AN46)>0,BK47-(Immo_blind!$AI46-BK47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BL47-(Immo_blind!$AI46-BL47*Immo_blind!$AN46)>0,BL47-(Immo_blind!$AI46-BL47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BM47-(Immo_blind!$AI46-BM47*Immo_blind!$AN46)>0,BM47-(Immo_blind!$AI46-BM47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BN47-(Immo_blind!$AI46-BN47*Immo_blind!$AN46)>0,BN47-(Immo_blind!$AI46-BN47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BO47-(Immo_blind!$AI46-BO47*Immo_blind!$AN46)>0,BO47-(Immo_blind!$AI46-BO47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BP47-(Immo_blind!$AI46-BP47*Immo_blind!$AN46)>0,BP47-(Immo_blind!$AI46-BP47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BQ47-(Immo_blind!$AI46-BQ47*Immo_blind!$AN46)>0,BQ47-(Immo_blind!$AI46-BQ47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BR47-(Immo_blind!$AI46-BR47*Immo_blind!$AN46)>0,BR47-(Immo_blind!$AI46-BR47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BS47-(Immo_blind!$AI46-BS47*Immo_blind!$AN46)>0,BS47-(Immo_blind!$AI46-BS47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BT47-(Immo_blind!$AI46-BT47*Immo_blind!$AN46)>0,BT47-(Immo_blind!$AI46-BT47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BU47-(Immo_blind!$AI46-BU47*Immo_blind!$AN46)>0,BU47-(Immo_blind!$AI46-BU47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BV47-(Immo_blind!$AI46-BV47*Immo_blind!$AN46)>0,BV47-(Immo_blind!$AI46-BV47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BW47-(Immo_blind!$AI46-BW47*Immo_blind!$AN46)>0,BW47-(Immo_blind!$AI46-BW47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BX47-(Immo_blind!$AI46-BX47*Immo_blind!$AN46)>0,BX47-(Immo_blind!$AI46-BX47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BY47-(Immo_blind!$AI46-BY47*Immo_blind!$AN46)>0,BY47-(Immo_blind!$AI46-BY47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(BZ47-(Immo_blind!$AI46-BZ47*Immo_blind!$AN46)>0,BZ47-(Immo_blind!$AI46-BZ47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(CA47-(Immo_blind!$AI46-CA47*Immo_blind!$AN46)>0,CA47-(Immo_blind!$AI46-CA47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(CB47-(Immo_blind!$AI46-CB47*Immo_blind!$AN46)>0,CB47-(Immo_blind!$AI46-CB47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(CC47-(Immo_blind!$AI46-CC47*Immo_blind!$AN46)>0,CC47-(Immo_blind!$AI46-CC47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(CD47-(Immo_blind!$AI46-CD47*Immo_blind!$AN46)>0,CD47-(Immo_blind!$AI46-CD47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(CE47-(Immo_blind!$AI46-CE47*Immo_blind!$AN46)>0,CE47-(Immo_blind!$AI46-CE47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(CF47-(Immo_blind!$AI46-CF47*Immo_blind!$AN46)>0,CF47-(Immo_blind!$AI46-CF47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(CG47-(Immo_blind!$AI46-CG47*Immo_blind!$AN46)>0,CG47-(Immo_blind!$AI46-CG47*Immo_blind!$AN46),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F47,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F47,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA46,\nIF(CH47-(Immo_blind!$AI46-CH47*Immo_blind!$AN46)>0,CH47-(Immo_blind!$AI46-CH47*Immo_blind!$AN46),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2063},{"$f":"IFERROR(IF(CL$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nG47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nH47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nI47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nJ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nK47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nL47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nM47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nN47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nO47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nP47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nQ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nR47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nS47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nT47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nU47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nV47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nW47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nX47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nY47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nZ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAA47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAB47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAC47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAD47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAE47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAF47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAG47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAH47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAI47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAJ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAK47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAL47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAM47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAN47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAO47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAP47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAQ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAR47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAS47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAT47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAU47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAV47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAW47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAX47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAY47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nAZ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBA47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBB47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBC47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBD47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBE47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBF47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBG47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBH47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBI47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBJ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBK47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBL47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBM47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBN47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBO47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBP47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBQ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBR47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBS47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBT47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBU47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBV47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBW47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBX47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBY47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nBZ47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCA47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCB47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCC47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCD47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCE47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCF47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCG47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCH47*Immo_blind!$AN46),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nCI47*Immo_blind!$AN46),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2063},{"$f":"IFERROR(IF(FQ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(G47<>0,Immo_blind!$AI46-Immo_dev!CL47,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(H47<>0,Immo_blind!$AI46-Immo_dev!CM47,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(I47<>0,Immo_blind!$AI46-Immo_dev!CN47,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(J47<>0,Immo_blind!$AI46-Immo_dev!CO47,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(K47<>0,Immo_blind!$AI46-Immo_dev!CP47,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(L47<>0,Immo_blind!$AI46-Immo_dev!CQ47,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(M47<>0,Immo_blind!$AI46-Immo_dev!CR47,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(N47<>0,Immo_blind!$AI46-Immo_dev!CS47,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(O47<>0,Immo_blind!$AI46-Immo_dev!CT47,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(P47<>0,Immo_blind!$AI46-Immo_dev!CU47,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(Q47<>0,Immo_blind!$AI46-Immo_dev!CV47,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(R47<>0,Immo_blind!$AI46-Immo_dev!CW47,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(S47<>0,Immo_blind!$AI46-Immo_dev!CX47,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(T47<>0,Immo_blind!$AI46-Immo_dev!CY47,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(U47<>0,Immo_blind!$AI46-Immo_dev!CZ47,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(V47<>0,Immo_blind!$AI46-Immo_dev!DA47,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(W47<>0,Immo_blind!$AI46-Immo_dev!DB47,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(X47<>0,Immo_blind!$AI46-Immo_dev!DC47,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(Y47<>0,Immo_blind!$AI46-Immo_dev!DD47,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(Z47<>0,Immo_blind!$AI46-Immo_dev!DE47,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AA47<>0,Immo_blind!$AI46-Immo_dev!DF47,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AB47<>0,Immo_blind!$AI46-Immo_dev!DG47,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AC47<>0,Immo_blind!$AI46-Immo_dev!DH47,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AD47<>0,Immo_blind!$AI46-Immo_dev!DI47,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AE47<>0,Immo_blind!$AI46-Immo_dev!DJ47,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AF47<>0,Immo_blind!$AI46-Immo_dev!DK47,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AG47<>0,Immo_blind!$AI46-Immo_dev!DL47,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AH47<>0,Immo_blind!$AI46-Immo_dev!DM47,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AI47<>0,Immo_blind!$AI46-Immo_dev!DN47,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ47<>0,Immo_blind!$AI46-Immo_dev!DO47,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AK47<>0,Immo_blind!$AI46-Immo_dev!DP47,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AL47<>0,Immo_blind!$AI46-Immo_dev!DQ47,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AM47<>0,Immo_blind!$AI46-Immo_dev!DR47,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AN47<>0,Immo_blind!$AI46-Immo_dev!DS47,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AO47<>0,Immo_blind!$AI46-Immo_dev!DT47,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AP47<>0,Immo_blind!$AI46-Immo_dev!DU47,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ47<>0,Immo_blind!$AI46-Immo_dev!DV47,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AR47<>0,Immo_blind!$AI46-Immo_dev!DW47,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AS47<>0,Immo_blind!$AI46-Immo_dev!DX47,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AT47<>0,Immo_blind!$AI46-Immo_dev!DY47,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AU47<>0,Immo_blind!$AI46-Immo_dev!DZ47,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AV47<>0,Immo_blind!$AI46-Immo_dev!EA47,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AW47<>0,Immo_blind!$AI46-Immo_dev!EB47,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AX47<>0,Immo_blind!$AI46-Immo_dev!EC47,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AY47<>0,Immo_blind!$AI46-Immo_dev!ED47,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ47<>0,Immo_blind!$AI46-Immo_dev!EE47,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BA47<>0,Immo_blind!$AI46-Immo_dev!EF47,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BB47<>0,Immo_blind!$AI46-Immo_dev!EG47,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BC47<>0,Immo_blind!$AI46-Immo_dev!EH47,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BD47<>0,Immo_blind!$AI46-Immo_dev!EI47,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BE47<>0,Immo_blind!$AI46-Immo_dev!EJ47,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BF47<>0,Immo_blind!$AI46-Immo_dev!EK47,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BG47<>0,Immo_blind!$AI46-Immo_dev!EL47,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BH47<>0,Immo_blind!$AI46-Immo_dev!EM47,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BI47<>0,Immo_blind!$AI46-Immo_dev!EN47,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ47<>0,Immo_blind!$AI46-Immo_dev!EO47,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BK47<>0,Immo_blind!$AI46-Immo_dev!EP47,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BL47<>0,Immo_blind!$AI46-Immo_dev!EQ47,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BM47<>0,Immo_blind!$AI46-Immo_dev!ER47,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BN47<>0,Immo_blind!$AI46-Immo_dev!ES47,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BO47<>0,Immo_blind!$AI46-Immo_dev!ET47,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BP47<>0,Immo_blind!$AI46-Immo_dev!EU47,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ47<>0,Immo_blind!$AI46-Immo_dev!EV47,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BR47<>0,Immo_blind!$AI46-Immo_dev!EW47,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BS47<>0,Immo_blind!$AI46-Immo_dev!EX47,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BT47<>0,Immo_blind!$AI46-Immo_dev!EY47,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BU47<>0,Immo_blind!$AI46-Immo_dev!EZ47,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BV47<>0,Immo_blind!$AI46-Immo_dev!FA47,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BW47<>0,Immo_blind!$AI46-Immo_dev!FB47,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BX47<>0,Immo_blind!$AI46-Immo_dev!FC47,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BY47<>0,Immo_blind!$AI46-Immo_dev!FD47,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ47<>0,Immo_blind!$AI46-Immo_dev!FE47,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CA47<>0,Immo_blind!$AI46-Immo_dev!FF47,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CB47<>0,Immo_blind!$AI46-Immo_dev!FG47,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CC47<>0,Immo_blind!$AI46-Immo_dev!FH47,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CD47<>0,Immo_blind!$AI46-Immo_dev!FI47,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CE47<>0,Immo_blind!$AI46-Immo_dev!FJ47,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CF47<>0,Immo_blind!$AI46-Immo_dev!FK47,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CG47<>0,Immo_blind!$AI46-Immo_dev!FL47,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CH47<>0,Immo_blind!$AI46-Immo_dev!FM47,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F47,Immo_blind!$A$3:$A$93,0),0,\nIF(CI47<>0,Immo_blind!$AI46-Immo_dev!FN47,0)),0)","v":0}]
[2064,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2064},{"$f":"IFERROR(IF(G$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(F48-(Immo_blind!$AI47-F48*Immo_blind!$AN47)>0,F48-(Immo_blind!$AI47-F48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(G48-(Immo_blind!$AI47-G48*Immo_blind!$AN47)>0,G48-(Immo_blind!$AI47-G48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(H48-(Immo_blind!$AI47-H48*Immo_blind!$AN47)>0,H48-(Immo_blind!$AI47-H48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(I48-(Immo_blind!$AI47-I48*Immo_blind!$AN47)>0,I48-(Immo_blind!$AI47-I48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(J48-(Immo_blind!$AI47-J48*Immo_blind!$AN47)>0,J48-(Immo_blind!$AI47-J48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(K48-(Immo_blind!$AI47-K48*Immo_blind!$AN47)>0,K48-(Immo_blind!$AI47-K48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(L48-(Immo_blind!$AI47-L48*Immo_blind!$AN47)>0,L48-(Immo_blind!$AI47-L48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(M48-(Immo_blind!$AI47-M48*Immo_blind!$AN47)>0,M48-(Immo_blind!$AI47-M48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(N48-(Immo_blind!$AI47-N48*Immo_blind!$AN47)>0,N48-(Immo_blind!$AI47-N48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(O48-(Immo_blind!$AI47-O48*Immo_blind!$AN47)>0,O48-(Immo_blind!$AI47-O48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(P48-(Immo_blind!$AI47-P48*Immo_blind!$AN47)>0,P48-(Immo_blind!$AI47-P48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(Q48-(Immo_blind!$AI47-Q48*Immo_blind!$AN47)>0,Q48-(Immo_blind!$AI47-Q48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(R48-(Immo_blind!$AI47-R48*Immo_blind!$AN47)>0,R48-(Immo_blind!$AI47-R48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(S48-(Immo_blind!$AI47-S48*Immo_blind!$AN47)>0,S48-(Immo_blind!$AI47-S48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(T48-(Immo_blind!$AI47-T48*Immo_blind!$AN47)>0,T48-(Immo_blind!$AI47-T48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(U48-(Immo_blind!$AI47-U48*Immo_blind!$AN47)>0,U48-(Immo_blind!$AI47-U48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(V48-(Immo_blind!$AI47-V48*Immo_blind!$AN47)>0,V48-(Immo_blind!$AI47-V48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(W48-(Immo_blind!$AI47-W48*Immo_blind!$AN47)>0,W48-(Immo_blind!$AI47-W48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(X48-(Immo_blind!$AI47-X48*Immo_blind!$AN47)>0,X48-(Immo_blind!$AI47-X48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(Y48-(Immo_blind!$AI47-Y48*Immo_blind!$AN47)>0,Y48-(Immo_blind!$AI47-Y48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(Z48-(Immo_blind!$AI47-Z48*Immo_blind!$AN47)>0,Z48-(Immo_blind!$AI47-Z48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AA48-(Immo_blind!$AI47-AA48*Immo_blind!$AN47)>0,AA48-(Immo_blind!$AI47-AA48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AB48-(Immo_blind!$AI47-AB48*Immo_blind!$AN47)>0,AB48-(Immo_blind!$AI47-AB48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AC48-(Immo_blind!$AI47-AC48*Immo_blind!$AN47)>0,AC48-(Immo_blind!$AI47-AC48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AD48-(Immo_blind!$AI47-AD48*Immo_blind!$AN47)>0,AD48-(Immo_blind!$AI47-AD48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AE48-(Immo_blind!$AI47-AE48*Immo_blind!$AN47)>0,AE48-(Immo_blind!$AI47-AE48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AF48-(Immo_blind!$AI47-AF48*Immo_blind!$AN47)>0,AF48-(Immo_blind!$AI47-AF48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AG48-(Immo_blind!$AI47-AG48*Immo_blind!$AN47)>0,AG48-(Immo_blind!$AI47-AG48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AH48-(Immo_blind!$AI47-AH48*Immo_blind!$AN47)>0,AH48-(Immo_blind!$AI47-AH48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AI48-(Immo_blind!$AI47-AI48*Immo_blind!$AN47)>0,AI48-(Immo_blind!$AI47-AI48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AJ48-(Immo_blind!$AI47-AJ48*Immo_blind!$AN47)>0,AJ48-(Immo_blind!$AI47-AJ48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AK48-(Immo_blind!$AI47-AK48*Immo_blind!$AN47)>0,AK48-(Immo_blind!$AI47-AK48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AL48-(Immo_blind!$AI47-AL48*Immo_blind!$AN47)>0,AL48-(Immo_blind!$AI47-AL48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AM48-(Immo_blind!$AI47-AM48*Immo_blind!$AN47)>0,AM48-(Immo_blind!$AI47-AM48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AN48-(Immo_blind!$AI47-AN48*Immo_blind!$AN47)>0,AN48-(Immo_blind!$AI47-AN48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AO48-(Immo_blind!$AI47-AO48*Immo_blind!$AN47)>0,AO48-(Immo_blind!$AI47-AO48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AP48-(Immo_blind!$AI47-AP48*Immo_blind!$AN47)>0,AP48-(Immo_blind!$AI47-AP48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AQ48-(Immo_blind!$AI47-AQ48*Immo_blind!$AN47)>0,AQ48-(Immo_blind!$AI47-AQ48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AR48-(Immo_blind!$AI47-AR48*Immo_blind!$AN47)>0,AR48-(Immo_blind!$AI47-AR48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AS48-(Immo_blind!$AI47-AS48*Immo_blind!$AN47)>0,AS48-(Immo_blind!$AI47-AS48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AT48-(Immo_blind!$AI47-AT48*Immo_blind!$AN47)>0,AT48-(Immo_blind!$AI47-AT48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AU48-(Immo_blind!$AI47-AU48*Immo_blind!$AN47)>0,AU48-(Immo_blind!$AI47-AU48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AV48-(Immo_blind!$AI47-AV48*Immo_blind!$AN47)>0,AV48-(Immo_blind!$AI47-AV48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AW48-(Immo_blind!$AI47-AW48*Immo_blind!$AN47)>0,AW48-(Immo_blind!$AI47-AW48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AX48-(Immo_blind!$AI47-AX48*Immo_blind!$AN47)>0,AX48-(Immo_blind!$AI47-AX48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AY48-(Immo_blind!$AI47-AY48*Immo_blind!$AN47)>0,AY48-(Immo_blind!$AI47-AY48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(AZ48-(Immo_blind!$AI47-AZ48*Immo_blind!$AN47)>0,AZ48-(Immo_blind!$AI47-AZ48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BA48-(Immo_blind!$AI47-BA48*Immo_blind!$AN47)>0,BA48-(Immo_blind!$AI47-BA48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BB48-(Immo_blind!$AI47-BB48*Immo_blind!$AN47)>0,BB48-(Immo_blind!$AI47-BB48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BC48-(Immo_blind!$AI47-BC48*Immo_blind!$AN47)>0,BC48-(Immo_blind!$AI47-BC48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BD48-(Immo_blind!$AI47-BD48*Immo_blind!$AN47)>0,BD48-(Immo_blind!$AI47-BD48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BE48-(Immo_blind!$AI47-BE48*Immo_blind!$AN47)>0,BE48-(Immo_blind!$AI47-BE48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BF48-(Immo_blind!$AI47-BF48*Immo_blind!$AN47)>0,BF48-(Immo_blind!$AI47-BF48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BG48-(Immo_blind!$AI47-BG48*Immo_blind!$AN47)>0,BG48-(Immo_blind!$AI47-BG48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BH48-(Immo_blind!$AI47-BH48*Immo_blind!$AN47)>0,BH48-(Immo_blind!$AI47-BH48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BI48-(Immo_blind!$AI47-BI48*Immo_blind!$AN47)>0,BI48-(Immo_blind!$AI47-BI48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BJ48-(Immo_blind!$AI47-BJ48*Immo_blind!$AN47)>0,BJ48-(Immo_blind!$AI47-BJ48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BK48-(Immo_blind!$AI47-BK48*Immo_blind!$AN47)>0,BK48-(Immo_blind!$AI47-BK48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BL48-(Immo_blind!$AI47-BL48*Immo_blind!$AN47)>0,BL48-(Immo_blind!$AI47-BL48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BM48-(Immo_blind!$AI47-BM48*Immo_blind!$AN47)>0,BM48-(Immo_blind!$AI47-BM48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BN48-(Immo_blind!$AI47-BN48*Immo_blind!$AN47)>0,BN48-(Immo_blind!$AI47-BN48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BO48-(Immo_blind!$AI47-BO48*Immo_blind!$AN47)>0,BO48-(Immo_blind!$AI47-BO48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BP48-(Immo_blind!$AI47-BP48*Immo_blind!$AN47)>0,BP48-(Immo_blind!$AI47-BP48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BQ48-(Immo_blind!$AI47-BQ48*Immo_blind!$AN47)>0,BQ48-(Immo_blind!$AI47-BQ48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BR48-(Immo_blind!$AI47-BR48*Immo_blind!$AN47)>0,BR48-(Immo_blind!$AI47-BR48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BS48-(Immo_blind!$AI47-BS48*Immo_blind!$AN47)>0,BS48-(Immo_blind!$AI47-BS48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BT48-(Immo_blind!$AI47-BT48*Immo_blind!$AN47)>0,BT48-(Immo_blind!$AI47-BT48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BU48-(Immo_blind!$AI47-BU48*Immo_blind!$AN47)>0,BU48-(Immo_blind!$AI47-BU48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BV48-(Immo_blind!$AI47-BV48*Immo_blind!$AN47)>0,BV48-(Immo_blind!$AI47-BV48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BW48-(Immo_blind!$AI47-BW48*Immo_blind!$AN47)>0,BW48-(Immo_blind!$AI47-BW48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BX48-(Immo_blind!$AI47-BX48*Immo_blind!$AN47)>0,BX48-(Immo_blind!$AI47-BX48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BY48-(Immo_blind!$AI47-BY48*Immo_blind!$AN47)>0,BY48-(Immo_blind!$AI47-BY48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(BZ48-(Immo_blind!$AI47-BZ48*Immo_blind!$AN47)>0,BZ48-(Immo_blind!$AI47-BZ48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(CA48-(Immo_blind!$AI47-CA48*Immo_blind!$AN47)>0,CA48-(Immo_blind!$AI47-CA48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(CB48-(Immo_blind!$AI47-CB48*Immo_blind!$AN47)>0,CB48-(Immo_blind!$AI47-CB48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(CC48-(Immo_blind!$AI47-CC48*Immo_blind!$AN47)>0,CC48-(Immo_blind!$AI47-CC48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(CD48-(Immo_blind!$AI47-CD48*Immo_blind!$AN47)>0,CD48-(Immo_blind!$AI47-CD48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(CE48-(Immo_blind!$AI47-CE48*Immo_blind!$AN47)>0,CE48-(Immo_blind!$AI47-CE48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(CF48-(Immo_blind!$AI47-CF48*Immo_blind!$AN47)>0,CF48-(Immo_blind!$AI47-CF48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(CG48-(Immo_blind!$AI47-CG48*Immo_blind!$AN47)>0,CG48-(Immo_blind!$AI47-CG48*Immo_blind!$AN47),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F48,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F48,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA47,\nIF(CH48-(Immo_blind!$AI47-CH48*Immo_blind!$AN47)>0,CH48-(Immo_blind!$AI47-CH48*Immo_blind!$AN47),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2064},{"$f":"IFERROR(IF(CL$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nG48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nH48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nI48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nJ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nK48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nL48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nM48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nN48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nO48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nP48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nQ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nR48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nS48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nT48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nU48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nV48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nW48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nX48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nY48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nZ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAA48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAB48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAC48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAD48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAE48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAF48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAG48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAH48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAI48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAJ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAK48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAL48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAM48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAN48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAO48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAP48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAQ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAR48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAS48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAT48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAU48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAV48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAW48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAX48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAY48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nAZ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBA48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBB48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBC48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBD48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBE48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBF48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBG48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBH48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBI48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBJ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBK48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBL48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBM48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBN48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBO48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBP48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBQ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBR48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBS48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBT48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBU48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBV48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBW48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBX48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBY48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nBZ48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCA48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCB48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCC48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCD48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCE48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCF48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCG48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCH48*Immo_blind!$AN47),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nCI48*Immo_blind!$AN47),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2064},{"$f":"IFERROR(IF(FQ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(G48<>0,Immo_blind!$AI47-Immo_dev!CL48,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(H48<>0,Immo_blind!$AI47-Immo_dev!CM48,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(I48<>0,Immo_blind!$AI47-Immo_dev!CN48,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(J48<>0,Immo_blind!$AI47-Immo_dev!CO48,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(K48<>0,Immo_blind!$AI47-Immo_dev!CP48,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(L48<>0,Immo_blind!$AI47-Immo_dev!CQ48,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(M48<>0,Immo_blind!$AI47-Immo_dev!CR48,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(N48<>0,Immo_blind!$AI47-Immo_dev!CS48,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(O48<>0,Immo_blind!$AI47-Immo_dev!CT48,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(P48<>0,Immo_blind!$AI47-Immo_dev!CU48,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(Q48<>0,Immo_blind!$AI47-Immo_dev!CV48,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(R48<>0,Immo_blind!$AI47-Immo_dev!CW48,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(S48<>0,Immo_blind!$AI47-Immo_dev!CX48,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(T48<>0,Immo_blind!$AI47-Immo_dev!CY48,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(U48<>0,Immo_blind!$AI47-Immo_dev!CZ48,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(V48<>0,Immo_blind!$AI47-Immo_dev!DA48,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(W48<>0,Immo_blind!$AI47-Immo_dev!DB48,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(X48<>0,Immo_blind!$AI47-Immo_dev!DC48,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(Y48<>0,Immo_blind!$AI47-Immo_dev!DD48,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(Z48<>0,Immo_blind!$AI47-Immo_dev!DE48,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AA48<>0,Immo_blind!$AI47-Immo_dev!DF48,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AB48<>0,Immo_blind!$AI47-Immo_dev!DG48,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AC48<>0,Immo_blind!$AI47-Immo_dev!DH48,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AD48<>0,Immo_blind!$AI47-Immo_dev!DI48,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AE48<>0,Immo_blind!$AI47-Immo_dev!DJ48,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AF48<>0,Immo_blind!$AI47-Immo_dev!DK48,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AG48<>0,Immo_blind!$AI47-Immo_dev!DL48,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AH48<>0,Immo_blind!$AI47-Immo_dev!DM48,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AI48<>0,Immo_blind!$AI47-Immo_dev!DN48,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ48<>0,Immo_blind!$AI47-Immo_dev!DO48,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AK48<>0,Immo_blind!$AI47-Immo_dev!DP48,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AL48<>0,Immo_blind!$AI47-Immo_dev!DQ48,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AM48<>0,Immo_blind!$AI47-Immo_dev!DR48,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AN48<>0,Immo_blind!$AI47-Immo_dev!DS48,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AO48<>0,Immo_blind!$AI47-Immo_dev!DT48,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AP48<>0,Immo_blind!$AI47-Immo_dev!DU48,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ48<>0,Immo_blind!$AI47-Immo_dev!DV48,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AR48<>0,Immo_blind!$AI47-Immo_dev!DW48,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AS48<>0,Immo_blind!$AI47-Immo_dev!DX48,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AT48<>0,Immo_blind!$AI47-Immo_dev!DY48,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AU48<>0,Immo_blind!$AI47-Immo_dev!DZ48,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AV48<>0,Immo_blind!$AI47-Immo_dev!EA48,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AW48<>0,Immo_blind!$AI47-Immo_dev!EB48,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AX48<>0,Immo_blind!$AI47-Immo_dev!EC48,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AY48<>0,Immo_blind!$AI47-Immo_dev!ED48,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ48<>0,Immo_blind!$AI47-Immo_dev!EE48,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BA48<>0,Immo_blind!$AI47-Immo_dev!EF48,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BB48<>0,Immo_blind!$AI47-Immo_dev!EG48,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BC48<>0,Immo_blind!$AI47-Immo_dev!EH48,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BD48<>0,Immo_blind!$AI47-Immo_dev!EI48,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BE48<>0,Immo_blind!$AI47-Immo_dev!EJ48,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BF48<>0,Immo_blind!$AI47-Immo_dev!EK48,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BG48<>0,Immo_blind!$AI47-Immo_dev!EL48,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BH48<>0,Immo_blind!$AI47-Immo_dev!EM48,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BI48<>0,Immo_blind!$AI47-Immo_dev!EN48,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ48<>0,Immo_blind!$AI47-Immo_dev!EO48,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BK48<>0,Immo_blind!$AI47-Immo_dev!EP48,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BL48<>0,Immo_blind!$AI47-Immo_dev!EQ48,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BM48<>0,Immo_blind!$AI47-Immo_dev!ER48,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BN48<>0,Immo_blind!$AI47-Immo_dev!ES48,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BO48<>0,Immo_blind!$AI47-Immo_dev!ET48,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BP48<>0,Immo_blind!$AI47-Immo_dev!EU48,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ48<>0,Immo_blind!$AI47-Immo_dev!EV48,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BR48<>0,Immo_blind!$AI47-Immo_dev!EW48,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BS48<>0,Immo_blind!$AI47-Immo_dev!EX48,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BT48<>0,Immo_blind!$AI47-Immo_dev!EY48,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BU48<>0,Immo_blind!$AI47-Immo_dev!EZ48,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BV48<>0,Immo_blind!$AI47-Immo_dev!FA48,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BW48<>0,Immo_blind!$AI47-Immo_dev!FB48,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BX48<>0,Immo_blind!$AI47-Immo_dev!FC48,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BY48<>0,Immo_blind!$AI47-Immo_dev!FD48,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ48<>0,Immo_blind!$AI47-Immo_dev!FE48,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CA48<>0,Immo_blind!$AI47-Immo_dev!FF48,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CB48<>0,Immo_blind!$AI47-Immo_dev!FG48,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CC48<>0,Immo_blind!$AI47-Immo_dev!FH48,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CD48<>0,Immo_blind!$AI47-Immo_dev!FI48,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CE48<>0,Immo_blind!$AI47-Immo_dev!FJ48,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CF48<>0,Immo_blind!$AI47-Immo_dev!FK48,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CG48<>0,Immo_blind!$AI47-Immo_dev!FL48,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CH48<>0,Immo_blind!$AI47-Immo_dev!FM48,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F48,Immo_blind!$A$3:$A$93,0),0,\nIF(CI48<>0,Immo_blind!$AI47-Immo_dev!FN48,0)),0)","v":0}]
[2065,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2065},{"$f":"IFERROR(IF(G$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(F49-(Immo_blind!$AI48-F49*Immo_blind!$AN48)>0,F49-(Immo_blind!$AI48-F49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(G49-(Immo_blind!$AI48-G49*Immo_blind!$AN48)>0,G49-(Immo_blind!$AI48-G49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(H49-(Immo_blind!$AI48-H49*Immo_blind!$AN48)>0,H49-(Immo_blind!$AI48-H49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(I49-(Immo_blind!$AI48-I49*Immo_blind!$AN48)>0,I49-(Immo_blind!$AI48-I49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(J49-(Immo_blind!$AI48-J49*Immo_blind!$AN48)>0,J49-(Immo_blind!$AI48-J49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(K49-(Immo_blind!$AI48-K49*Immo_blind!$AN48)>0,K49-(Immo_blind!$AI48-K49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(L49-(Immo_blind!$AI48-L49*Immo_blind!$AN48)>0,L49-(Immo_blind!$AI48-L49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(M49-(Immo_blind!$AI48-M49*Immo_blind!$AN48)>0,M49-(Immo_blind!$AI48-M49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(N49-(Immo_blind!$AI48-N49*Immo_blind!$AN48)>0,N49-(Immo_blind!$AI48-N49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(O49-(Immo_blind!$AI48-O49*Immo_blind!$AN48)>0,O49-(Immo_blind!$AI48-O49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(P49-(Immo_blind!$AI48-P49*Immo_blind!$AN48)>0,P49-(Immo_blind!$AI48-P49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(Q49-(Immo_blind!$AI48-Q49*Immo_blind!$AN48)>0,Q49-(Immo_blind!$AI48-Q49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(R49-(Immo_blind!$AI48-R49*Immo_blind!$AN48)>0,R49-(Immo_blind!$AI48-R49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(S49-(Immo_blind!$AI48-S49*Immo_blind!$AN48)>0,S49-(Immo_blind!$AI48-S49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(T49-(Immo_blind!$AI48-T49*Immo_blind!$AN48)>0,T49-(Immo_blind!$AI48-T49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(U49-(Immo_blind!$AI48-U49*Immo_blind!$AN48)>0,U49-(Immo_blind!$AI48-U49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(V49-(Immo_blind!$AI48-V49*Immo_blind!$AN48)>0,V49-(Immo_blind!$AI48-V49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(W49-(Immo_blind!$AI48-W49*Immo_blind!$AN48)>0,W49-(Immo_blind!$AI48-W49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(X49-(Immo_blind!$AI48-X49*Immo_blind!$AN48)>0,X49-(Immo_blind!$AI48-X49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(Y49-(Immo_blind!$AI48-Y49*Immo_blind!$AN48)>0,Y49-(Immo_blind!$AI48-Y49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(Z49-(Immo_blind!$AI48-Z49*Immo_blind!$AN48)>0,Z49-(Immo_blind!$AI48-Z49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AA49-(Immo_blind!$AI48-AA49*Immo_blind!$AN48)>0,AA49-(Immo_blind!$AI48-AA49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AB49-(Immo_blind!$AI48-AB49*Immo_blind!$AN48)>0,AB49-(Immo_blind!$AI48-AB49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AC49-(Immo_blind!$AI48-AC49*Immo_blind!$AN48)>0,AC49-(Immo_blind!$AI48-AC49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AD49-(Immo_blind!$AI48-AD49*Immo_blind!$AN48)>0,AD49-(Immo_blind!$AI48-AD49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AE49-(Immo_blind!$AI48-AE49*Immo_blind!$AN48)>0,AE49-(Immo_blind!$AI48-AE49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AF49-(Immo_blind!$AI48-AF49*Immo_blind!$AN48)>0,AF49-(Immo_blind!$AI48-AF49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AG49-(Immo_blind!$AI48-AG49*Immo_blind!$AN48)>0,AG49-(Immo_blind!$AI48-AG49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AH49-(Immo_blind!$AI48-AH49*Immo_blind!$AN48)>0,AH49-(Immo_blind!$AI48-AH49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AI49-(Immo_blind!$AI48-AI49*Immo_blind!$AN48)>0,AI49-(Immo_blind!$AI48-AI49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AJ49-(Immo_blind!$AI48-AJ49*Immo_blind!$AN48)>0,AJ49-(Immo_blind!$AI48-AJ49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AK49-(Immo_blind!$AI48-AK49*Immo_blind!$AN48)>0,AK49-(Immo_blind!$AI48-AK49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AL49-(Immo_blind!$AI48-AL49*Immo_blind!$AN48)>0,AL49-(Immo_blind!$AI48-AL49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AM49-(Immo_blind!$AI48-AM49*Immo_blind!$AN48)>0,AM49-(Immo_blind!$AI48-AM49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AN49-(Immo_blind!$AI48-AN49*Immo_blind!$AN48)>0,AN49-(Immo_blind!$AI48-AN49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AO49-(Immo_blind!$AI48-AO49*Immo_blind!$AN48)>0,AO49-(Immo_blind!$AI48-AO49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AP49-(Immo_blind!$AI48-AP49*Immo_blind!$AN48)>0,AP49-(Immo_blind!$AI48-AP49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AQ49-(Immo_blind!$AI48-AQ49*Immo_blind!$AN48)>0,AQ49-(Immo_blind!$AI48-AQ49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AR49-(Immo_blind!$AI48-AR49*Immo_blind!$AN48)>0,AR49-(Immo_blind!$AI48-AR49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AS49-(Immo_blind!$AI48-AS49*Immo_blind!$AN48)>0,AS49-(Immo_blind!$AI48-AS49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AT49-(Immo_blind!$AI48-AT49*Immo_blind!$AN48)>0,AT49-(Immo_blind!$AI48-AT49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AU49-(Immo_blind!$AI48-AU49*Immo_blind!$AN48)>0,AU49-(Immo_blind!$AI48-AU49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AV49-(Immo_blind!$AI48-AV49*Immo_blind!$AN48)>0,AV49-(Immo_blind!$AI48-AV49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AW49-(Immo_blind!$AI48-AW49*Immo_blind!$AN48)>0,AW49-(Immo_blind!$AI48-AW49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AX49-(Immo_blind!$AI48-AX49*Immo_blind!$AN48)>0,AX49-(Immo_blind!$AI48-AX49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AY49-(Immo_blind!$AI48-AY49*Immo_blind!$AN48)>0,AY49-(Immo_blind!$AI48-AY49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(AZ49-(Immo_blind!$AI48-AZ49*Immo_blind!$AN48)>0,AZ49-(Immo_blind!$AI48-AZ49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BA49-(Immo_blind!$AI48-BA49*Immo_blind!$AN48)>0,BA49-(Immo_blind!$AI48-BA49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BB49-(Immo_blind!$AI48-BB49*Immo_blind!$AN48)>0,BB49-(Immo_blind!$AI48-BB49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BC49-(Immo_blind!$AI48-BC49*Immo_blind!$AN48)>0,BC49-(Immo_blind!$AI48-BC49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BD49-(Immo_blind!$AI48-BD49*Immo_blind!$AN48)>0,BD49-(Immo_blind!$AI48-BD49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BE49-(Immo_blind!$AI48-BE49*Immo_blind!$AN48)>0,BE49-(Immo_blind!$AI48-BE49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BF49-(Immo_blind!$AI48-BF49*Immo_blind!$AN48)>0,BF49-(Immo_blind!$AI48-BF49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BG49-(Immo_blind!$AI48-BG49*Immo_blind!$AN48)>0,BG49-(Immo_blind!$AI48-BG49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BH49-(Immo_blind!$AI48-BH49*Immo_blind!$AN48)>0,BH49-(Immo_blind!$AI48-BH49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BI49-(Immo_blind!$AI48-BI49*Immo_blind!$AN48)>0,BI49-(Immo_blind!$AI48-BI49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BJ49-(Immo_blind!$AI48-BJ49*Immo_blind!$AN48)>0,BJ49-(Immo_blind!$AI48-BJ49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BK49-(Immo_blind!$AI48-BK49*Immo_blind!$AN48)>0,BK49-(Immo_blind!$AI48-BK49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BL49-(Immo_blind!$AI48-BL49*Immo_blind!$AN48)>0,BL49-(Immo_blind!$AI48-BL49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BM49-(Immo_blind!$AI48-BM49*Immo_blind!$AN48)>0,BM49-(Immo_blind!$AI48-BM49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BN49-(Immo_blind!$AI48-BN49*Immo_blind!$AN48)>0,BN49-(Immo_blind!$AI48-BN49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BO49-(Immo_blind!$AI48-BO49*Immo_blind!$AN48)>0,BO49-(Immo_blind!$AI48-BO49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BP49-(Immo_blind!$AI48-BP49*Immo_blind!$AN48)>0,BP49-(Immo_blind!$AI48-BP49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BQ49-(Immo_blind!$AI48-BQ49*Immo_blind!$AN48)>0,BQ49-(Immo_blind!$AI48-BQ49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BR49-(Immo_blind!$AI48-BR49*Immo_blind!$AN48)>0,BR49-(Immo_blind!$AI48-BR49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BS49-(Immo_blind!$AI48-BS49*Immo_blind!$AN48)>0,BS49-(Immo_blind!$AI48-BS49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BT49-(Immo_blind!$AI48-BT49*Immo_blind!$AN48)>0,BT49-(Immo_blind!$AI48-BT49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BU49-(Immo_blind!$AI48-BU49*Immo_blind!$AN48)>0,BU49-(Immo_blind!$AI48-BU49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BV49-(Immo_blind!$AI48-BV49*Immo_blind!$AN48)>0,BV49-(Immo_blind!$AI48-BV49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BW49-(Immo_blind!$AI48-BW49*Immo_blind!$AN48)>0,BW49-(Immo_blind!$AI48-BW49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BX49-(Immo_blind!$AI48-BX49*Immo_blind!$AN48)>0,BX49-(Immo_blind!$AI48-BX49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BY49-(Immo_blind!$AI48-BY49*Immo_blind!$AN48)>0,BY49-(Immo_blind!$AI48-BY49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(BZ49-(Immo_blind!$AI48-BZ49*Immo_blind!$AN48)>0,BZ49-(Immo_blind!$AI48-BZ49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(CA49-(Immo_blind!$AI48-CA49*Immo_blind!$AN48)>0,CA49-(Immo_blind!$AI48-CA49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(CB49-(Immo_blind!$AI48-CB49*Immo_blind!$AN48)>0,CB49-(Immo_blind!$AI48-CB49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(CC49-(Immo_blind!$AI48-CC49*Immo_blind!$AN48)>0,CC49-(Immo_blind!$AI48-CC49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(CD49-(Immo_blind!$AI48-CD49*Immo_blind!$AN48)>0,CD49-(Immo_blind!$AI48-CD49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(CE49-(Immo_blind!$AI48-CE49*Immo_blind!$AN48)>0,CE49-(Immo_blind!$AI48-CE49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(CF49-(Immo_blind!$AI48-CF49*Immo_blind!$AN48)>0,CF49-(Immo_blind!$AI48-CF49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(CG49-(Immo_blind!$AI48-CG49*Immo_blind!$AN48)>0,CG49-(Immo_blind!$AI48-CG49*Immo_blind!$AN48),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F49,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F49,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA48,\nIF(CH49-(Immo_blind!$AI48-CH49*Immo_blind!$AN48)>0,CH49-(Immo_blind!$AI48-CH49*Immo_blind!$AN48),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2065},{"$f":"IFERROR(IF(CL$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nG49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nH49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nI49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nJ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nK49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nL49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nM49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nN49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nO49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nP49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nQ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nR49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nS49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nT49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nU49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nV49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nW49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nX49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nY49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nZ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAA49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAB49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAC49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAD49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAE49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAF49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAG49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAH49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAI49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAJ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAK49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAL49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAM49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAN49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAO49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAP49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAQ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAR49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAS49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAT49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAU49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAV49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAW49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAX49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAY49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nAZ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBA49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBB49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBC49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBD49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBE49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBF49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBG49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBH49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBI49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBJ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBK49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBL49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBM49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBN49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBO49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBP49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBQ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBR49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBS49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBT49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBU49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBV49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBW49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBX49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBY49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nBZ49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCA49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCB49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCC49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCD49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCE49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCF49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCG49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCH49*Immo_blind!$AN48),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nCI49*Immo_blind!$AN48),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2065},{"$f":"IFERROR(IF(FQ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(G49<>0,Immo_blind!$AI48-Immo_dev!CL49,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(H49<>0,Immo_blind!$AI48-Immo_dev!CM49,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(I49<>0,Immo_blind!$AI48-Immo_dev!CN49,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(J49<>0,Immo_blind!$AI48-Immo_dev!CO49,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(K49<>0,Immo_blind!$AI48-Immo_dev!CP49,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(L49<>0,Immo_blind!$AI48-Immo_dev!CQ49,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(M49<>0,Immo_blind!$AI48-Immo_dev!CR49,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(N49<>0,Immo_blind!$AI48-Immo_dev!CS49,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(O49<>0,Immo_blind!$AI48-Immo_dev!CT49,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(P49<>0,Immo_blind!$AI48-Immo_dev!CU49,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(Q49<>0,Immo_blind!$AI48-Immo_dev!CV49,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(R49<>0,Immo_blind!$AI48-Immo_dev!CW49,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(S49<>0,Immo_blind!$AI48-Immo_dev!CX49,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(T49<>0,Immo_blind!$AI48-Immo_dev!CY49,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(U49<>0,Immo_blind!$AI48-Immo_dev!CZ49,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(V49<>0,Immo_blind!$AI48-Immo_dev!DA49,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(W49<>0,Immo_blind!$AI48-Immo_dev!DB49,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(X49<>0,Immo_blind!$AI48-Immo_dev!DC49,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(Y49<>0,Immo_blind!$AI48-Immo_dev!DD49,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(Z49<>0,Immo_blind!$AI48-Immo_dev!DE49,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AA49<>0,Immo_blind!$AI48-Immo_dev!DF49,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AB49<>0,Immo_blind!$AI48-Immo_dev!DG49,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AC49<>0,Immo_blind!$AI48-Immo_dev!DH49,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AD49<>0,Immo_blind!$AI48-Immo_dev!DI49,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AE49<>0,Immo_blind!$AI48-Immo_dev!DJ49,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AF49<>0,Immo_blind!$AI48-Immo_dev!DK49,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AG49<>0,Immo_blind!$AI48-Immo_dev!DL49,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AH49<>0,Immo_blind!$AI48-Immo_dev!DM49,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AI49<>0,Immo_blind!$AI48-Immo_dev!DN49,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ49<>0,Immo_blind!$AI48-Immo_dev!DO49,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AK49<>0,Immo_blind!$AI48-Immo_dev!DP49,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AL49<>0,Immo_blind!$AI48-Immo_dev!DQ49,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AM49<>0,Immo_blind!$AI48-Immo_dev!DR49,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AN49<>0,Immo_blind!$AI48-Immo_dev!DS49,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AO49<>0,Immo_blind!$AI48-Immo_dev!DT49,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AP49<>0,Immo_blind!$AI48-Immo_dev!DU49,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ49<>0,Immo_blind!$AI48-Immo_dev!DV49,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AR49<>0,Immo_blind!$AI48-Immo_dev!DW49,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AS49<>0,Immo_blind!$AI48-Immo_dev!DX49,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AT49<>0,Immo_blind!$AI48-Immo_dev!DY49,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AU49<>0,Immo_blind!$AI48-Immo_dev!DZ49,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AV49<>0,Immo_blind!$AI48-Immo_dev!EA49,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AW49<>0,Immo_blind!$AI48-Immo_dev!EB49,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AX49<>0,Immo_blind!$AI48-Immo_dev!EC49,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AY49<>0,Immo_blind!$AI48-Immo_dev!ED49,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ49<>0,Immo_blind!$AI48-Immo_dev!EE49,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BA49<>0,Immo_blind!$AI48-Immo_dev!EF49,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BB49<>0,Immo_blind!$AI48-Immo_dev!EG49,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BC49<>0,Immo_blind!$AI48-Immo_dev!EH49,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BD49<>0,Immo_blind!$AI48-Immo_dev!EI49,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BE49<>0,Immo_blind!$AI48-Immo_dev!EJ49,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BF49<>0,Immo_blind!$AI48-Immo_dev!EK49,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BG49<>0,Immo_blind!$AI48-Immo_dev!EL49,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BH49<>0,Immo_blind!$AI48-Immo_dev!EM49,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BI49<>0,Immo_blind!$AI48-Immo_dev!EN49,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ49<>0,Immo_blind!$AI48-Immo_dev!EO49,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BK49<>0,Immo_blind!$AI48-Immo_dev!EP49,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BL49<>0,Immo_blind!$AI48-Immo_dev!EQ49,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BM49<>0,Immo_blind!$AI48-Immo_dev!ER49,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BN49<>0,Immo_blind!$AI48-Immo_dev!ES49,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BO49<>0,Immo_blind!$AI48-Immo_dev!ET49,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BP49<>0,Immo_blind!$AI48-Immo_dev!EU49,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ49<>0,Immo_blind!$AI48-Immo_dev!EV49,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BR49<>0,Immo_blind!$AI48-Immo_dev!EW49,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BS49<>0,Immo_blind!$AI48-Immo_dev!EX49,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BT49<>0,Immo_blind!$AI48-Immo_dev!EY49,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BU49<>0,Immo_blind!$AI48-Immo_dev!EZ49,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BV49<>0,Immo_blind!$AI48-Immo_dev!FA49,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BW49<>0,Immo_blind!$AI48-Immo_dev!FB49,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BX49<>0,Immo_blind!$AI48-Immo_dev!FC49,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BY49<>0,Immo_blind!$AI48-Immo_dev!FD49,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ49<>0,Immo_blind!$AI48-Immo_dev!FE49,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CA49<>0,Immo_blind!$AI48-Immo_dev!FF49,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CB49<>0,Immo_blind!$AI48-Immo_dev!FG49,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CC49<>0,Immo_blind!$AI48-Immo_dev!FH49,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CD49<>0,Immo_blind!$AI48-Immo_dev!FI49,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CE49<>0,Immo_blind!$AI48-Immo_dev!FJ49,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CF49<>0,Immo_blind!$AI48-Immo_dev!FK49,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CG49<>0,Immo_blind!$AI48-Immo_dev!FL49,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CH49<>0,Immo_blind!$AI48-Immo_dev!FM49,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F49,Immo_blind!$A$3:$A$93,0),0,\nIF(CI49<>0,Immo_blind!$AI48-Immo_dev!FN49,0)),0)","v":0}]
[2066,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2066},{"$f":"IFERROR(IF(G$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(F50-(Immo_blind!$AI49-F50*Immo_blind!$AN49)>0,F50-(Immo_blind!$AI49-F50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(G50-(Immo_blind!$AI49-G50*Immo_blind!$AN49)>0,G50-(Immo_blind!$AI49-G50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(H50-(Immo_blind!$AI49-H50*Immo_blind!$AN49)>0,H50-(Immo_blind!$AI49-H50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(I50-(Immo_blind!$AI49-I50*Immo_blind!$AN49)>0,I50-(Immo_blind!$AI49-I50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(J50-(Immo_blind!$AI49-J50*Immo_blind!$AN49)>0,J50-(Immo_blind!$AI49-J50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(K50-(Immo_blind!$AI49-K50*Immo_blind!$AN49)>0,K50-(Immo_blind!$AI49-K50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(L50-(Immo_blind!$AI49-L50*Immo_blind!$AN49)>0,L50-(Immo_blind!$AI49-L50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(M50-(Immo_blind!$AI49-M50*Immo_blind!$AN49)>0,M50-(Immo_blind!$AI49-M50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(N50-(Immo_blind!$AI49-N50*Immo_blind!$AN49)>0,N50-(Immo_blind!$AI49-N50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(O50-(Immo_blind!$AI49-O50*Immo_blind!$AN49)>0,O50-(Immo_blind!$AI49-O50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(P50-(Immo_blind!$AI49-P50*Immo_blind!$AN49)>0,P50-(Immo_blind!$AI49-P50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(Q50-(Immo_blind!$AI49-Q50*Immo_blind!$AN49)>0,Q50-(Immo_blind!$AI49-Q50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(R50-(Immo_blind!$AI49-R50*Immo_blind!$AN49)>0,R50-(Immo_blind!$AI49-R50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(S50-(Immo_blind!$AI49-S50*Immo_blind!$AN49)>0,S50-(Immo_blind!$AI49-S50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(T50-(Immo_blind!$AI49-T50*Immo_blind!$AN49)>0,T50-(Immo_blind!$AI49-T50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(U50-(Immo_blind!$AI49-U50*Immo_blind!$AN49)>0,U50-(Immo_blind!$AI49-U50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(V50-(Immo_blind!$AI49-V50*Immo_blind!$AN49)>0,V50-(Immo_blind!$AI49-V50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(W50-(Immo_blind!$AI49-W50*Immo_blind!$AN49)>0,W50-(Immo_blind!$AI49-W50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(X50-(Immo_blind!$AI49-X50*Immo_blind!$AN49)>0,X50-(Immo_blind!$AI49-X50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(Y50-(Immo_blind!$AI49-Y50*Immo_blind!$AN49)>0,Y50-(Immo_blind!$AI49-Y50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(Z50-(Immo_blind!$AI49-Z50*Immo_blind!$AN49)>0,Z50-(Immo_blind!$AI49-Z50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AA50-(Immo_blind!$AI49-AA50*Immo_blind!$AN49)>0,AA50-(Immo_blind!$AI49-AA50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AB50-(Immo_blind!$AI49-AB50*Immo_blind!$AN49)>0,AB50-(Immo_blind!$AI49-AB50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AC50-(Immo_blind!$AI49-AC50*Immo_blind!$AN49)>0,AC50-(Immo_blind!$AI49-AC50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AD50-(Immo_blind!$AI49-AD50*Immo_blind!$AN49)>0,AD50-(Immo_blind!$AI49-AD50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AE50-(Immo_blind!$AI49-AE50*Immo_blind!$AN49)>0,AE50-(Immo_blind!$AI49-AE50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AF50-(Immo_blind!$AI49-AF50*Immo_blind!$AN49)>0,AF50-(Immo_blind!$AI49-AF50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AG50-(Immo_blind!$AI49-AG50*Immo_blind!$AN49)>0,AG50-(Immo_blind!$AI49-AG50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AH50-(Immo_blind!$AI49-AH50*Immo_blind!$AN49)>0,AH50-(Immo_blind!$AI49-AH50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AI50-(Immo_blind!$AI49-AI50*Immo_blind!$AN49)>0,AI50-(Immo_blind!$AI49-AI50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AJ50-(Immo_blind!$AI49-AJ50*Immo_blind!$AN49)>0,AJ50-(Immo_blind!$AI49-AJ50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AK50-(Immo_blind!$AI49-AK50*Immo_blind!$AN49)>0,AK50-(Immo_blind!$AI49-AK50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AL50-(Immo_blind!$AI49-AL50*Immo_blind!$AN49)>0,AL50-(Immo_blind!$AI49-AL50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AM50-(Immo_blind!$AI49-AM50*Immo_blind!$AN49)>0,AM50-(Immo_blind!$AI49-AM50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AN50-(Immo_blind!$AI49-AN50*Immo_blind!$AN49)>0,AN50-(Immo_blind!$AI49-AN50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AO50-(Immo_blind!$AI49-AO50*Immo_blind!$AN49)>0,AO50-(Immo_blind!$AI49-AO50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AP50-(Immo_blind!$AI49-AP50*Immo_blind!$AN49)>0,AP50-(Immo_blind!$AI49-AP50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AQ50-(Immo_blind!$AI49-AQ50*Immo_blind!$AN49)>0,AQ50-(Immo_blind!$AI49-AQ50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AR50-(Immo_blind!$AI49-AR50*Immo_blind!$AN49)>0,AR50-(Immo_blind!$AI49-AR50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AS50-(Immo_blind!$AI49-AS50*Immo_blind!$AN49)>0,AS50-(Immo_blind!$AI49-AS50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AT50-(Immo_blind!$AI49-AT50*Immo_blind!$AN49)>0,AT50-(Immo_blind!$AI49-AT50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AU50-(Immo_blind!$AI49-AU50*Immo_blind!$AN49)>0,AU50-(Immo_blind!$AI49-AU50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AV50-(Immo_blind!$AI49-AV50*Immo_blind!$AN49)>0,AV50-(Immo_blind!$AI49-AV50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AW50-(Immo_blind!$AI49-AW50*Immo_blind!$AN49)>0,AW50-(Immo_blind!$AI49-AW50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AX50-(Immo_blind!$AI49-AX50*Immo_blind!$AN49)>0,AX50-(Immo_blind!$AI49-AX50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AY50-(Immo_blind!$AI49-AY50*Immo_blind!$AN49)>0,AY50-(Immo_blind!$AI49-AY50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(AZ50-(Immo_blind!$AI49-AZ50*Immo_blind!$AN49)>0,AZ50-(Immo_blind!$AI49-AZ50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BA50-(Immo_blind!$AI49-BA50*Immo_blind!$AN49)>0,BA50-(Immo_blind!$AI49-BA50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BB50-(Immo_blind!$AI49-BB50*Immo_blind!$AN49)>0,BB50-(Immo_blind!$AI49-BB50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BC50-(Immo_blind!$AI49-BC50*Immo_blind!$AN49)>0,BC50-(Immo_blind!$AI49-BC50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BD50-(Immo_blind!$AI49-BD50*Immo_blind!$AN49)>0,BD50-(Immo_blind!$AI49-BD50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BE50-(Immo_blind!$AI49-BE50*Immo_blind!$AN49)>0,BE50-(Immo_blind!$AI49-BE50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BF50-(Immo_blind!$AI49-BF50*Immo_blind!$AN49)>0,BF50-(Immo_blind!$AI49-BF50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BG50-(Immo_blind!$AI49-BG50*Immo_blind!$AN49)>0,BG50-(Immo_blind!$AI49-BG50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BH50-(Immo_blind!$AI49-BH50*Immo_blind!$AN49)>0,BH50-(Immo_blind!$AI49-BH50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BI50-(Immo_blind!$AI49-BI50*Immo_blind!$AN49)>0,BI50-(Immo_blind!$AI49-BI50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BJ50-(Immo_blind!$AI49-BJ50*Immo_blind!$AN49)>0,BJ50-(Immo_blind!$AI49-BJ50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BK50-(Immo_blind!$AI49-BK50*Immo_blind!$AN49)>0,BK50-(Immo_blind!$AI49-BK50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BL50-(Immo_blind!$AI49-BL50*Immo_blind!$AN49)>0,BL50-(Immo_blind!$AI49-BL50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BM50-(Immo_blind!$AI49-BM50*Immo_blind!$AN49)>0,BM50-(Immo_blind!$AI49-BM50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BN50-(Immo_blind!$AI49-BN50*Immo_blind!$AN49)>0,BN50-(Immo_blind!$AI49-BN50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BO50-(Immo_blind!$AI49-BO50*Immo_blind!$AN49)>0,BO50-(Immo_blind!$AI49-BO50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BP50-(Immo_blind!$AI49-BP50*Immo_blind!$AN49)>0,BP50-(Immo_blind!$AI49-BP50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BQ50-(Immo_blind!$AI49-BQ50*Immo_blind!$AN49)>0,BQ50-(Immo_blind!$AI49-BQ50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BR50-(Immo_blind!$AI49-BR50*Immo_blind!$AN49)>0,BR50-(Immo_blind!$AI49-BR50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BS50-(Immo_blind!$AI49-BS50*Immo_blind!$AN49)>0,BS50-(Immo_blind!$AI49-BS50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BT50-(Immo_blind!$AI49-BT50*Immo_blind!$AN49)>0,BT50-(Immo_blind!$AI49-BT50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BU50-(Immo_blind!$AI49-BU50*Immo_blind!$AN49)>0,BU50-(Immo_blind!$AI49-BU50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BV50-(Immo_blind!$AI49-BV50*Immo_blind!$AN49)>0,BV50-(Immo_blind!$AI49-BV50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BW50-(Immo_blind!$AI49-BW50*Immo_blind!$AN49)>0,BW50-(Immo_blind!$AI49-BW50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BX50-(Immo_blind!$AI49-BX50*Immo_blind!$AN49)>0,BX50-(Immo_blind!$AI49-BX50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BY50-(Immo_blind!$AI49-BY50*Immo_blind!$AN49)>0,BY50-(Immo_blind!$AI49-BY50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(BZ50-(Immo_blind!$AI49-BZ50*Immo_blind!$AN49)>0,BZ50-(Immo_blind!$AI49-BZ50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(CA50-(Immo_blind!$AI49-CA50*Immo_blind!$AN49)>0,CA50-(Immo_blind!$AI49-CA50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(CB50-(Immo_blind!$AI49-CB50*Immo_blind!$AN49)>0,CB50-(Immo_blind!$AI49-CB50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(CC50-(Immo_blind!$AI49-CC50*Immo_blind!$AN49)>0,CC50-(Immo_blind!$AI49-CC50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(CD50-(Immo_blind!$AI49-CD50*Immo_blind!$AN49)>0,CD50-(Immo_blind!$AI49-CD50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(CE50-(Immo_blind!$AI49-CE50*Immo_blind!$AN49)>0,CE50-(Immo_blind!$AI49-CE50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(CF50-(Immo_blind!$AI49-CF50*Immo_blind!$AN49)>0,CF50-(Immo_blind!$AI49-CF50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(CG50-(Immo_blind!$AI49-CG50*Immo_blind!$AN49)>0,CG50-(Immo_blind!$AI49-CG50*Immo_blind!$AN49),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F50,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F50,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA49,\nIF(CH50-(Immo_blind!$AI49-CH50*Immo_blind!$AN49)>0,CH50-(Immo_blind!$AI49-CH50*Immo_blind!$AN49),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2066},{"$f":"IFERROR(IF(CL$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nG50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nH50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nI50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nJ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nK50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nL50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nM50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nN50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nO50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nP50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nQ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nR50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nS50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nT50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nU50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nV50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nW50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nX50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nY50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nZ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAA50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAB50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAC50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAD50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAE50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAF50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAG50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAH50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAI50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAJ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAK50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAL50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAM50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAN50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAO50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAP50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAQ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAR50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAS50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAT50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAU50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAV50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAW50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAX50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAY50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nAZ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBA50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBB50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBC50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBD50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBE50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBF50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBG50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBH50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBI50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBJ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBK50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBL50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBM50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBN50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBO50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBP50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBQ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBR50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBS50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBT50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBU50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBV50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBW50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBX50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBY50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nBZ50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCA50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCB50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCC50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCD50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCE50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCF50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCG50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCH50*Immo_blind!$AN49),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nCI50*Immo_blind!$AN49),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2066},{"$f":"IFERROR(IF(FQ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(G50<>0,Immo_blind!$AI49-Immo_dev!CL50,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(H50<>0,Immo_blind!$AI49-Immo_dev!CM50,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(I50<>0,Immo_blind!$AI49-Immo_dev!CN50,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(J50<>0,Immo_blind!$AI49-Immo_dev!CO50,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(K50<>0,Immo_blind!$AI49-Immo_dev!CP50,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(L50<>0,Immo_blind!$AI49-Immo_dev!CQ50,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(M50<>0,Immo_blind!$AI49-Immo_dev!CR50,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(N50<>0,Immo_blind!$AI49-Immo_dev!CS50,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(O50<>0,Immo_blind!$AI49-Immo_dev!CT50,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(P50<>0,Immo_blind!$AI49-Immo_dev!CU50,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(Q50<>0,Immo_blind!$AI49-Immo_dev!CV50,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(R50<>0,Immo_blind!$AI49-Immo_dev!CW50,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(S50<>0,Immo_blind!$AI49-Immo_dev!CX50,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(T50<>0,Immo_blind!$AI49-Immo_dev!CY50,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(U50<>0,Immo_blind!$AI49-Immo_dev!CZ50,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(V50<>0,Immo_blind!$AI49-Immo_dev!DA50,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(W50<>0,Immo_blind!$AI49-Immo_dev!DB50,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(X50<>0,Immo_blind!$AI49-Immo_dev!DC50,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(Y50<>0,Immo_blind!$AI49-Immo_dev!DD50,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(Z50<>0,Immo_blind!$AI49-Immo_dev!DE50,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AA50<>0,Immo_blind!$AI49-Immo_dev!DF50,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AB50<>0,Immo_blind!$AI49-Immo_dev!DG50,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AC50<>0,Immo_blind!$AI49-Immo_dev!DH50,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AD50<>0,Immo_blind!$AI49-Immo_dev!DI50,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AE50<>0,Immo_blind!$AI49-Immo_dev!DJ50,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AF50<>0,Immo_blind!$AI49-Immo_dev!DK50,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AG50<>0,Immo_blind!$AI49-Immo_dev!DL50,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AH50<>0,Immo_blind!$AI49-Immo_dev!DM50,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AI50<>0,Immo_blind!$AI49-Immo_dev!DN50,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ50<>0,Immo_blind!$AI49-Immo_dev!DO50,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AK50<>0,Immo_blind!$AI49-Immo_dev!DP50,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AL50<>0,Immo_blind!$AI49-Immo_dev!DQ50,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AM50<>0,Immo_blind!$AI49-Immo_dev!DR50,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AN50<>0,Immo_blind!$AI49-Immo_dev!DS50,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AO50<>0,Immo_blind!$AI49-Immo_dev!DT50,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AP50<>0,Immo_blind!$AI49-Immo_dev!DU50,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ50<>0,Immo_blind!$AI49-Immo_dev!DV50,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AR50<>0,Immo_blind!$AI49-Immo_dev!DW50,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AS50<>0,Immo_blind!$AI49-Immo_dev!DX50,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AT50<>0,Immo_blind!$AI49-Immo_dev!DY50,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AU50<>0,Immo_blind!$AI49-Immo_dev!DZ50,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AV50<>0,Immo_blind!$AI49-Immo_dev!EA50,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AW50<>0,Immo_blind!$AI49-Immo_dev!EB50,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AX50<>0,Immo_blind!$AI49-Immo_dev!EC50,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AY50<>0,Immo_blind!$AI49-Immo_dev!ED50,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ50<>0,Immo_blind!$AI49-Immo_dev!EE50,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BA50<>0,Immo_blind!$AI49-Immo_dev!EF50,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BB50<>0,Immo_blind!$AI49-Immo_dev!EG50,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BC50<>0,Immo_blind!$AI49-Immo_dev!EH50,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BD50<>0,Immo_blind!$AI49-Immo_dev!EI50,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BE50<>0,Immo_blind!$AI49-Immo_dev!EJ50,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BF50<>0,Immo_blind!$AI49-Immo_dev!EK50,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BG50<>0,Immo_blind!$AI49-Immo_dev!EL50,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BH50<>0,Immo_blind!$AI49-Immo_dev!EM50,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BI50<>0,Immo_blind!$AI49-Immo_dev!EN50,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ50<>0,Immo_blind!$AI49-Immo_dev!EO50,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BK50<>0,Immo_blind!$AI49-Immo_dev!EP50,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BL50<>0,Immo_blind!$AI49-Immo_dev!EQ50,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BM50<>0,Immo_blind!$AI49-Immo_dev!ER50,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BN50<>0,Immo_blind!$AI49-Immo_dev!ES50,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BO50<>0,Immo_blind!$AI49-Immo_dev!ET50,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BP50<>0,Immo_blind!$AI49-Immo_dev!EU50,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ50<>0,Immo_blind!$AI49-Immo_dev!EV50,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BR50<>0,Immo_blind!$AI49-Immo_dev!EW50,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BS50<>0,Immo_blind!$AI49-Immo_dev!EX50,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BT50<>0,Immo_blind!$AI49-Immo_dev!EY50,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BU50<>0,Immo_blind!$AI49-Immo_dev!EZ50,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BV50<>0,Immo_blind!$AI49-Immo_dev!FA50,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BW50<>0,Immo_blind!$AI49-Immo_dev!FB50,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BX50<>0,Immo_blind!$AI49-Immo_dev!FC50,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BY50<>0,Immo_blind!$AI49-Immo_dev!FD50,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ50<>0,Immo_blind!$AI49-Immo_dev!FE50,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CA50<>0,Immo_blind!$AI49-Immo_dev!FF50,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CB50<>0,Immo_blind!$AI49-Immo_dev!FG50,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CC50<>0,Immo_blind!$AI49-Immo_dev!FH50,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CD50<>0,Immo_blind!$AI49-Immo_dev!FI50,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CE50<>0,Immo_blind!$AI49-Immo_dev!FJ50,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CF50<>0,Immo_blind!$AI49-Immo_dev!FK50,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CG50<>0,Immo_blind!$AI49-Immo_dev!FL50,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CH50<>0,Immo_blind!$AI49-Immo_dev!FM50,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F50,Immo_blind!$A$3:$A$93,0),0,\nIF(CI50<>0,Immo_blind!$AI49-Immo_dev!FN50,0)),0)","v":0}]
[2067,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2067},{"$f":"IFERROR(IF(G$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(F51-(Immo_blind!$AI50-F51*Immo_blind!$AN50)>0,F51-(Immo_blind!$AI50-F51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(G51-(Immo_blind!$AI50-G51*Immo_blind!$AN50)>0,G51-(Immo_blind!$AI50-G51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(H51-(Immo_blind!$AI50-H51*Immo_blind!$AN50)>0,H51-(Immo_blind!$AI50-H51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(I51-(Immo_blind!$AI50-I51*Immo_blind!$AN50)>0,I51-(Immo_blind!$AI50-I51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(J51-(Immo_blind!$AI50-J51*Immo_blind!$AN50)>0,J51-(Immo_blind!$AI50-J51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(K51-(Immo_blind!$AI50-K51*Immo_blind!$AN50)>0,K51-(Immo_blind!$AI50-K51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(L51-(Immo_blind!$AI50-L51*Immo_blind!$AN50)>0,L51-(Immo_blind!$AI50-L51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(M51-(Immo_blind!$AI50-M51*Immo_blind!$AN50)>0,M51-(Immo_blind!$AI50-M51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(N51-(Immo_blind!$AI50-N51*Immo_blind!$AN50)>0,N51-(Immo_blind!$AI50-N51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(O51-(Immo_blind!$AI50-O51*Immo_blind!$AN50)>0,O51-(Immo_blind!$AI50-O51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(P51-(Immo_blind!$AI50-P51*Immo_blind!$AN50)>0,P51-(Immo_blind!$AI50-P51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(Q51-(Immo_blind!$AI50-Q51*Immo_blind!$AN50)>0,Q51-(Immo_blind!$AI50-Q51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(R51-(Immo_blind!$AI50-R51*Immo_blind!$AN50)>0,R51-(Immo_blind!$AI50-R51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(S51-(Immo_blind!$AI50-S51*Immo_blind!$AN50)>0,S51-(Immo_blind!$AI50-S51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(T51-(Immo_blind!$AI50-T51*Immo_blind!$AN50)>0,T51-(Immo_blind!$AI50-T51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(U51-(Immo_blind!$AI50-U51*Immo_blind!$AN50)>0,U51-(Immo_blind!$AI50-U51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(V51-(Immo_blind!$AI50-V51*Immo_blind!$AN50)>0,V51-(Immo_blind!$AI50-V51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(W51-(Immo_blind!$AI50-W51*Immo_blind!$AN50)>0,W51-(Immo_blind!$AI50-W51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(X51-(Immo_blind!$AI50-X51*Immo_blind!$AN50)>0,X51-(Immo_blind!$AI50-X51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(Y51-(Immo_blind!$AI50-Y51*Immo_blind!$AN50)>0,Y51-(Immo_blind!$AI50-Y51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(Z51-(Immo_blind!$AI50-Z51*Immo_blind!$AN50)>0,Z51-(Immo_blind!$AI50-Z51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AA51-(Immo_blind!$AI50-AA51*Immo_blind!$AN50)>0,AA51-(Immo_blind!$AI50-AA51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AB51-(Immo_blind!$AI50-AB51*Immo_blind!$AN50)>0,AB51-(Immo_blind!$AI50-AB51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AC51-(Immo_blind!$AI50-AC51*Immo_blind!$AN50)>0,AC51-(Immo_blind!$AI50-AC51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AD51-(Immo_blind!$AI50-AD51*Immo_blind!$AN50)>0,AD51-(Immo_blind!$AI50-AD51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AE51-(Immo_blind!$AI50-AE51*Immo_blind!$AN50)>0,AE51-(Immo_blind!$AI50-AE51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AF51-(Immo_blind!$AI50-AF51*Immo_blind!$AN50)>0,AF51-(Immo_blind!$AI50-AF51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AG51-(Immo_blind!$AI50-AG51*Immo_blind!$AN50)>0,AG51-(Immo_blind!$AI50-AG51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AH51-(Immo_blind!$AI50-AH51*Immo_blind!$AN50)>0,AH51-(Immo_blind!$AI50-AH51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AI51-(Immo_blind!$AI50-AI51*Immo_blind!$AN50)>0,AI51-(Immo_blind!$AI50-AI51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AJ51-(Immo_blind!$AI50-AJ51*Immo_blind!$AN50)>0,AJ51-(Immo_blind!$AI50-AJ51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AK51-(Immo_blind!$AI50-AK51*Immo_blind!$AN50)>0,AK51-(Immo_blind!$AI50-AK51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AL51-(Immo_blind!$AI50-AL51*Immo_blind!$AN50)>0,AL51-(Immo_blind!$AI50-AL51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AM51-(Immo_blind!$AI50-AM51*Immo_blind!$AN50)>0,AM51-(Immo_blind!$AI50-AM51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AN51-(Immo_blind!$AI50-AN51*Immo_blind!$AN50)>0,AN51-(Immo_blind!$AI50-AN51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AO51-(Immo_blind!$AI50-AO51*Immo_blind!$AN50)>0,AO51-(Immo_blind!$AI50-AO51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AP51-(Immo_blind!$AI50-AP51*Immo_blind!$AN50)>0,AP51-(Immo_blind!$AI50-AP51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AQ51-(Immo_blind!$AI50-AQ51*Immo_blind!$AN50)>0,AQ51-(Immo_blind!$AI50-AQ51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AR51-(Immo_blind!$AI50-AR51*Immo_blind!$AN50)>0,AR51-(Immo_blind!$AI50-AR51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AS51-(Immo_blind!$AI50-AS51*Immo_blind!$AN50)>0,AS51-(Immo_blind!$AI50-AS51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AT51-(Immo_blind!$AI50-AT51*Immo_blind!$AN50)>0,AT51-(Immo_blind!$AI50-AT51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AU51-(Immo_blind!$AI50-AU51*Immo_blind!$AN50)>0,AU51-(Immo_blind!$AI50-AU51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AV51-(Immo_blind!$AI50-AV51*Immo_blind!$AN50)>0,AV51-(Immo_blind!$AI50-AV51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AW51-(Immo_blind!$AI50-AW51*Immo_blind!$AN50)>0,AW51-(Immo_blind!$AI50-AW51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AX51-(Immo_blind!$AI50-AX51*Immo_blind!$AN50)>0,AX51-(Immo_blind!$AI50-AX51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AY51-(Immo_blind!$AI50-AY51*Immo_blind!$AN50)>0,AY51-(Immo_blind!$AI50-AY51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(AZ51-(Immo_blind!$AI50-AZ51*Immo_blind!$AN50)>0,AZ51-(Immo_blind!$AI50-AZ51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BA51-(Immo_blind!$AI50-BA51*Immo_blind!$AN50)>0,BA51-(Immo_blind!$AI50-BA51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BB51-(Immo_blind!$AI50-BB51*Immo_blind!$AN50)>0,BB51-(Immo_blind!$AI50-BB51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BC51-(Immo_blind!$AI50-BC51*Immo_blind!$AN50)>0,BC51-(Immo_blind!$AI50-BC51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BD51-(Immo_blind!$AI50-BD51*Immo_blind!$AN50)>0,BD51-(Immo_blind!$AI50-BD51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BE51-(Immo_blind!$AI50-BE51*Immo_blind!$AN50)>0,BE51-(Immo_blind!$AI50-BE51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BF51-(Immo_blind!$AI50-BF51*Immo_blind!$AN50)>0,BF51-(Immo_blind!$AI50-BF51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BG51-(Immo_blind!$AI50-BG51*Immo_blind!$AN50)>0,BG51-(Immo_blind!$AI50-BG51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BH51-(Immo_blind!$AI50-BH51*Immo_blind!$AN50)>0,BH51-(Immo_blind!$AI50-BH51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BI51-(Immo_blind!$AI50-BI51*Immo_blind!$AN50)>0,BI51-(Immo_blind!$AI50-BI51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BJ51-(Immo_blind!$AI50-BJ51*Immo_blind!$AN50)>0,BJ51-(Immo_blind!$AI50-BJ51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BK51-(Immo_blind!$AI50-BK51*Immo_blind!$AN50)>0,BK51-(Immo_blind!$AI50-BK51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BL51-(Immo_blind!$AI50-BL51*Immo_blind!$AN50)>0,BL51-(Immo_blind!$AI50-BL51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BM51-(Immo_blind!$AI50-BM51*Immo_blind!$AN50)>0,BM51-(Immo_blind!$AI50-BM51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BN51-(Immo_blind!$AI50-BN51*Immo_blind!$AN50)>0,BN51-(Immo_blind!$AI50-BN51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BO51-(Immo_blind!$AI50-BO51*Immo_blind!$AN50)>0,BO51-(Immo_blind!$AI50-BO51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BP51-(Immo_blind!$AI50-BP51*Immo_blind!$AN50)>0,BP51-(Immo_blind!$AI50-BP51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BQ51-(Immo_blind!$AI50-BQ51*Immo_blind!$AN50)>0,BQ51-(Immo_blind!$AI50-BQ51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BR51-(Immo_blind!$AI50-BR51*Immo_blind!$AN50)>0,BR51-(Immo_blind!$AI50-BR51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BS51-(Immo_blind!$AI50-BS51*Immo_blind!$AN50)>0,BS51-(Immo_blind!$AI50-BS51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BT51-(Immo_blind!$AI50-BT51*Immo_blind!$AN50)>0,BT51-(Immo_blind!$AI50-BT51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BU51-(Immo_blind!$AI50-BU51*Immo_blind!$AN50)>0,BU51-(Immo_blind!$AI50-BU51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BV51-(Immo_blind!$AI50-BV51*Immo_blind!$AN50)>0,BV51-(Immo_blind!$AI50-BV51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BW51-(Immo_blind!$AI50-BW51*Immo_blind!$AN50)>0,BW51-(Immo_blind!$AI50-BW51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BX51-(Immo_blind!$AI50-BX51*Immo_blind!$AN50)>0,BX51-(Immo_blind!$AI50-BX51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BY51-(Immo_blind!$AI50-BY51*Immo_blind!$AN50)>0,BY51-(Immo_blind!$AI50-BY51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(BZ51-(Immo_blind!$AI50-BZ51*Immo_blind!$AN50)>0,BZ51-(Immo_blind!$AI50-BZ51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(CA51-(Immo_blind!$AI50-CA51*Immo_blind!$AN50)>0,CA51-(Immo_blind!$AI50-CA51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(CB51-(Immo_blind!$AI50-CB51*Immo_blind!$AN50)>0,CB51-(Immo_blind!$AI50-CB51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(CC51-(Immo_blind!$AI50-CC51*Immo_blind!$AN50)>0,CC51-(Immo_blind!$AI50-CC51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(CD51-(Immo_blind!$AI50-CD51*Immo_blind!$AN50)>0,CD51-(Immo_blind!$AI50-CD51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(CE51-(Immo_blind!$AI50-CE51*Immo_blind!$AN50)>0,CE51-(Immo_blind!$AI50-CE51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(CF51-(Immo_blind!$AI50-CF51*Immo_blind!$AN50)>0,CF51-(Immo_blind!$AI50-CF51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(CG51-(Immo_blind!$AI50-CG51*Immo_blind!$AN50)>0,CG51-(Immo_blind!$AI50-CG51*Immo_blind!$AN50),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F51,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F51,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA50,\nIF(CH51-(Immo_blind!$AI50-CH51*Immo_blind!$AN50)>0,CH51-(Immo_blind!$AI50-CH51*Immo_blind!$AN50),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2067},{"$f":"IFERROR(IF(CL$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nG51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nH51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nI51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nJ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nK51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nL51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nM51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nN51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nO51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nP51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nQ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nR51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nS51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nT51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nU51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nV51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nW51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nX51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nY51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nZ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAA51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAB51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAC51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAD51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAE51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAF51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAG51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAH51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAI51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAJ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAK51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAL51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAM51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAN51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAO51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAP51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAQ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAR51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAS51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAT51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAU51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAV51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAW51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAX51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAY51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nAZ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBA51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBB51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBC51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBD51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBE51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBF51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBG51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBH51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBI51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBJ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBK51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBL51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBM51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBN51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBO51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBP51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBQ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBR51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBS51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBT51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBU51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBV51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBW51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBX51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBY51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nBZ51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCA51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCB51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCC51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCD51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCE51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCF51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCG51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCH51*Immo_blind!$AN50),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nCI51*Immo_blind!$AN50),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2067},{"$f":"IFERROR(IF(FQ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(G51<>0,Immo_blind!$AI50-Immo_dev!CL51,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(H51<>0,Immo_blind!$AI50-Immo_dev!CM51,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(I51<>0,Immo_blind!$AI50-Immo_dev!CN51,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(J51<>0,Immo_blind!$AI50-Immo_dev!CO51,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(K51<>0,Immo_blind!$AI50-Immo_dev!CP51,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(L51<>0,Immo_blind!$AI50-Immo_dev!CQ51,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(M51<>0,Immo_blind!$AI50-Immo_dev!CR51,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(N51<>0,Immo_blind!$AI50-Immo_dev!CS51,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(O51<>0,Immo_blind!$AI50-Immo_dev!CT51,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(P51<>0,Immo_blind!$AI50-Immo_dev!CU51,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(Q51<>0,Immo_blind!$AI50-Immo_dev!CV51,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(R51<>0,Immo_blind!$AI50-Immo_dev!CW51,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(S51<>0,Immo_blind!$AI50-Immo_dev!CX51,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(T51<>0,Immo_blind!$AI50-Immo_dev!CY51,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(U51<>0,Immo_blind!$AI50-Immo_dev!CZ51,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(V51<>0,Immo_blind!$AI50-Immo_dev!DA51,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(W51<>0,Immo_blind!$AI50-Immo_dev!DB51,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(X51<>0,Immo_blind!$AI50-Immo_dev!DC51,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(Y51<>0,Immo_blind!$AI50-Immo_dev!DD51,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(Z51<>0,Immo_blind!$AI50-Immo_dev!DE51,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AA51<>0,Immo_blind!$AI50-Immo_dev!DF51,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AB51<>0,Immo_blind!$AI50-Immo_dev!DG51,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AC51<>0,Immo_blind!$AI50-Immo_dev!DH51,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AD51<>0,Immo_blind!$AI50-Immo_dev!DI51,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AE51<>0,Immo_blind!$AI50-Immo_dev!DJ51,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AF51<>0,Immo_blind!$AI50-Immo_dev!DK51,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AG51<>0,Immo_blind!$AI50-Immo_dev!DL51,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AH51<>0,Immo_blind!$AI50-Immo_dev!DM51,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AI51<>0,Immo_blind!$AI50-Immo_dev!DN51,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ51<>0,Immo_blind!$AI50-Immo_dev!DO51,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AK51<>0,Immo_blind!$AI50-Immo_dev!DP51,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AL51<>0,Immo_blind!$AI50-Immo_dev!DQ51,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AM51<>0,Immo_blind!$AI50-Immo_dev!DR51,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AN51<>0,Immo_blind!$AI50-Immo_dev!DS51,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AO51<>0,Immo_blind!$AI50-Immo_dev!DT51,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AP51<>0,Immo_blind!$AI50-Immo_dev!DU51,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ51<>0,Immo_blind!$AI50-Immo_dev!DV51,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AR51<>0,Immo_blind!$AI50-Immo_dev!DW51,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AS51<>0,Immo_blind!$AI50-Immo_dev!DX51,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AT51<>0,Immo_blind!$AI50-Immo_dev!DY51,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AU51<>0,Immo_blind!$AI50-Immo_dev!DZ51,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AV51<>0,Immo_blind!$AI50-Immo_dev!EA51,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AW51<>0,Immo_blind!$AI50-Immo_dev!EB51,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AX51<>0,Immo_blind!$AI50-Immo_dev!EC51,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AY51<>0,Immo_blind!$AI50-Immo_dev!ED51,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ51<>0,Immo_blind!$AI50-Immo_dev!EE51,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BA51<>0,Immo_blind!$AI50-Immo_dev!EF51,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BB51<>0,Immo_blind!$AI50-Immo_dev!EG51,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BC51<>0,Immo_blind!$AI50-Immo_dev!EH51,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BD51<>0,Immo_blind!$AI50-Immo_dev!EI51,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BE51<>0,Immo_blind!$AI50-Immo_dev!EJ51,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BF51<>0,Immo_blind!$AI50-Immo_dev!EK51,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BG51<>0,Immo_blind!$AI50-Immo_dev!EL51,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BH51<>0,Immo_blind!$AI50-Immo_dev!EM51,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BI51<>0,Immo_blind!$AI50-Immo_dev!EN51,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ51<>0,Immo_blind!$AI50-Immo_dev!EO51,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BK51<>0,Immo_blind!$AI50-Immo_dev!EP51,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BL51<>0,Immo_blind!$AI50-Immo_dev!EQ51,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BM51<>0,Immo_blind!$AI50-Immo_dev!ER51,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BN51<>0,Immo_blind!$AI50-Immo_dev!ES51,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BO51<>0,Immo_blind!$AI50-Immo_dev!ET51,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BP51<>0,Immo_blind!$AI50-Immo_dev!EU51,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ51<>0,Immo_blind!$AI50-Immo_dev!EV51,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BR51<>0,Immo_blind!$AI50-Immo_dev!EW51,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BS51<>0,Immo_blind!$AI50-Immo_dev!EX51,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BT51<>0,Immo_blind!$AI50-Immo_dev!EY51,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BU51<>0,Immo_blind!$AI50-Immo_dev!EZ51,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BV51<>0,Immo_blind!$AI50-Immo_dev!FA51,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BW51<>0,Immo_blind!$AI50-Immo_dev!FB51,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BX51<>0,Immo_blind!$AI50-Immo_dev!FC51,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BY51<>0,Immo_blind!$AI50-Immo_dev!FD51,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ51<>0,Immo_blind!$AI50-Immo_dev!FE51,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CA51<>0,Immo_blind!$AI50-Immo_dev!FF51,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CB51<>0,Immo_blind!$AI50-Immo_dev!FG51,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CC51<>0,Immo_blind!$AI50-Immo_dev!FH51,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CD51<>0,Immo_blind!$AI50-Immo_dev!FI51,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CE51<>0,Immo_blind!$AI50-Immo_dev!FJ51,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CF51<>0,Immo_blind!$AI50-Immo_dev!FK51,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CG51<>0,Immo_blind!$AI50-Immo_dev!FL51,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CH51<>0,Immo_blind!$AI50-Immo_dev!FM51,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F51,Immo_blind!$A$3:$A$93,0),0,\nIF(CI51<>0,Immo_blind!$AI50-Immo_dev!FN51,0)),0)","v":0}]
[2068,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2068},{"$f":"IFERROR(IF(G$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(F52-(Immo_blind!$AI51-F52*Immo_blind!$AN51)>0,F52-(Immo_blind!$AI51-F52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(G52-(Immo_blind!$AI51-G52*Immo_blind!$AN51)>0,G52-(Immo_blind!$AI51-G52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(H52-(Immo_blind!$AI51-H52*Immo_blind!$AN51)>0,H52-(Immo_blind!$AI51-H52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(I52-(Immo_blind!$AI51-I52*Immo_blind!$AN51)>0,I52-(Immo_blind!$AI51-I52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(J52-(Immo_blind!$AI51-J52*Immo_blind!$AN51)>0,J52-(Immo_blind!$AI51-J52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(K52-(Immo_blind!$AI51-K52*Immo_blind!$AN51)>0,K52-(Immo_blind!$AI51-K52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(L52-(Immo_blind!$AI51-L52*Immo_blind!$AN51)>0,L52-(Immo_blind!$AI51-L52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(M52-(Immo_blind!$AI51-M52*Immo_blind!$AN51)>0,M52-(Immo_blind!$AI51-M52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(N52-(Immo_blind!$AI51-N52*Immo_blind!$AN51)>0,N52-(Immo_blind!$AI51-N52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(O52-(Immo_blind!$AI51-O52*Immo_blind!$AN51)>0,O52-(Immo_blind!$AI51-O52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(P52-(Immo_blind!$AI51-P52*Immo_blind!$AN51)>0,P52-(Immo_blind!$AI51-P52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(Q52-(Immo_blind!$AI51-Q52*Immo_blind!$AN51)>0,Q52-(Immo_blind!$AI51-Q52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(R52-(Immo_blind!$AI51-R52*Immo_blind!$AN51)>0,R52-(Immo_blind!$AI51-R52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(S52-(Immo_blind!$AI51-S52*Immo_blind!$AN51)>0,S52-(Immo_blind!$AI51-S52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(T52-(Immo_blind!$AI51-T52*Immo_blind!$AN51)>0,T52-(Immo_blind!$AI51-T52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(U52-(Immo_blind!$AI51-U52*Immo_blind!$AN51)>0,U52-(Immo_blind!$AI51-U52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(V52-(Immo_blind!$AI51-V52*Immo_blind!$AN51)>0,V52-(Immo_blind!$AI51-V52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(W52-(Immo_blind!$AI51-W52*Immo_blind!$AN51)>0,W52-(Immo_blind!$AI51-W52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(X52-(Immo_blind!$AI51-X52*Immo_blind!$AN51)>0,X52-(Immo_blind!$AI51-X52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(Y52-(Immo_blind!$AI51-Y52*Immo_blind!$AN51)>0,Y52-(Immo_blind!$AI51-Y52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(Z52-(Immo_blind!$AI51-Z52*Immo_blind!$AN51)>0,Z52-(Immo_blind!$AI51-Z52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AA52-(Immo_blind!$AI51-AA52*Immo_blind!$AN51)>0,AA52-(Immo_blind!$AI51-AA52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AB52-(Immo_blind!$AI51-AB52*Immo_blind!$AN51)>0,AB52-(Immo_blind!$AI51-AB52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AC52-(Immo_blind!$AI51-AC52*Immo_blind!$AN51)>0,AC52-(Immo_blind!$AI51-AC52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AD52-(Immo_blind!$AI51-AD52*Immo_blind!$AN51)>0,AD52-(Immo_blind!$AI51-AD52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AE52-(Immo_blind!$AI51-AE52*Immo_blind!$AN51)>0,AE52-(Immo_blind!$AI51-AE52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AF52-(Immo_blind!$AI51-AF52*Immo_blind!$AN51)>0,AF52-(Immo_blind!$AI51-AF52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AG52-(Immo_blind!$AI51-AG52*Immo_blind!$AN51)>0,AG52-(Immo_blind!$AI51-AG52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AH52-(Immo_blind!$AI51-AH52*Immo_blind!$AN51)>0,AH52-(Immo_blind!$AI51-AH52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AI52-(Immo_blind!$AI51-AI52*Immo_blind!$AN51)>0,AI52-(Immo_blind!$AI51-AI52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AJ52-(Immo_blind!$AI51-AJ52*Immo_blind!$AN51)>0,AJ52-(Immo_blind!$AI51-AJ52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AK52-(Immo_blind!$AI51-AK52*Immo_blind!$AN51)>0,AK52-(Immo_blind!$AI51-AK52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AL52-(Immo_blind!$AI51-AL52*Immo_blind!$AN51)>0,AL52-(Immo_blind!$AI51-AL52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AM52-(Immo_blind!$AI51-AM52*Immo_blind!$AN51)>0,AM52-(Immo_blind!$AI51-AM52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AN52-(Immo_blind!$AI51-AN52*Immo_blind!$AN51)>0,AN52-(Immo_blind!$AI51-AN52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AO52-(Immo_blind!$AI51-AO52*Immo_blind!$AN51)>0,AO52-(Immo_blind!$AI51-AO52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AP52-(Immo_blind!$AI51-AP52*Immo_blind!$AN51)>0,AP52-(Immo_blind!$AI51-AP52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AQ52-(Immo_blind!$AI51-AQ52*Immo_blind!$AN51)>0,AQ52-(Immo_blind!$AI51-AQ52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AR52-(Immo_blind!$AI51-AR52*Immo_blind!$AN51)>0,AR52-(Immo_blind!$AI51-AR52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AS52-(Immo_blind!$AI51-AS52*Immo_blind!$AN51)>0,AS52-(Immo_blind!$AI51-AS52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AT52-(Immo_blind!$AI51-AT52*Immo_blind!$AN51)>0,AT52-(Immo_blind!$AI51-AT52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AU52-(Immo_blind!$AI51-AU52*Immo_blind!$AN51)>0,AU52-(Immo_blind!$AI51-AU52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AV52-(Immo_blind!$AI51-AV52*Immo_blind!$AN51)>0,AV52-(Immo_blind!$AI51-AV52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AW52-(Immo_blind!$AI51-AW52*Immo_blind!$AN51)>0,AW52-(Immo_blind!$AI51-AW52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AX52-(Immo_blind!$AI51-AX52*Immo_blind!$AN51)>0,AX52-(Immo_blind!$AI51-AX52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AY52-(Immo_blind!$AI51-AY52*Immo_blind!$AN51)>0,AY52-(Immo_blind!$AI51-AY52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(AZ52-(Immo_blind!$AI51-AZ52*Immo_blind!$AN51)>0,AZ52-(Immo_blind!$AI51-AZ52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BA52-(Immo_blind!$AI51-BA52*Immo_blind!$AN51)>0,BA52-(Immo_blind!$AI51-BA52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BB52-(Immo_blind!$AI51-BB52*Immo_blind!$AN51)>0,BB52-(Immo_blind!$AI51-BB52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BC52-(Immo_blind!$AI51-BC52*Immo_blind!$AN51)>0,BC52-(Immo_blind!$AI51-BC52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BD52-(Immo_blind!$AI51-BD52*Immo_blind!$AN51)>0,BD52-(Immo_blind!$AI51-BD52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BE52-(Immo_blind!$AI51-BE52*Immo_blind!$AN51)>0,BE52-(Immo_blind!$AI51-BE52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BF52-(Immo_blind!$AI51-BF52*Immo_blind!$AN51)>0,BF52-(Immo_blind!$AI51-BF52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BG52-(Immo_blind!$AI51-BG52*Immo_blind!$AN51)>0,BG52-(Immo_blind!$AI51-BG52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BH52-(Immo_blind!$AI51-BH52*Immo_blind!$AN51)>0,BH52-(Immo_blind!$AI51-BH52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BI52-(Immo_blind!$AI51-BI52*Immo_blind!$AN51)>0,BI52-(Immo_blind!$AI51-BI52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BJ52-(Immo_blind!$AI51-BJ52*Immo_blind!$AN51)>0,BJ52-(Immo_blind!$AI51-BJ52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BK52-(Immo_blind!$AI51-BK52*Immo_blind!$AN51)>0,BK52-(Immo_blind!$AI51-BK52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BL52-(Immo_blind!$AI51-BL52*Immo_blind!$AN51)>0,BL52-(Immo_blind!$AI51-BL52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BM52-(Immo_blind!$AI51-BM52*Immo_blind!$AN51)>0,BM52-(Immo_blind!$AI51-BM52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BN52-(Immo_blind!$AI51-BN52*Immo_blind!$AN51)>0,BN52-(Immo_blind!$AI51-BN52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BO52-(Immo_blind!$AI51-BO52*Immo_blind!$AN51)>0,BO52-(Immo_blind!$AI51-BO52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BP52-(Immo_blind!$AI51-BP52*Immo_blind!$AN51)>0,BP52-(Immo_blind!$AI51-BP52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BQ52-(Immo_blind!$AI51-BQ52*Immo_blind!$AN51)>0,BQ52-(Immo_blind!$AI51-BQ52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BR52-(Immo_blind!$AI51-BR52*Immo_blind!$AN51)>0,BR52-(Immo_blind!$AI51-BR52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BS52-(Immo_blind!$AI51-BS52*Immo_blind!$AN51)>0,BS52-(Immo_blind!$AI51-BS52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BT52-(Immo_blind!$AI51-BT52*Immo_blind!$AN51)>0,BT52-(Immo_blind!$AI51-BT52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BU52-(Immo_blind!$AI51-BU52*Immo_blind!$AN51)>0,BU52-(Immo_blind!$AI51-BU52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BV52-(Immo_blind!$AI51-BV52*Immo_blind!$AN51)>0,BV52-(Immo_blind!$AI51-BV52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BW52-(Immo_blind!$AI51-BW52*Immo_blind!$AN51)>0,BW52-(Immo_blind!$AI51-BW52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BX52-(Immo_blind!$AI51-BX52*Immo_blind!$AN51)>0,BX52-(Immo_blind!$AI51-BX52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BY52-(Immo_blind!$AI51-BY52*Immo_blind!$AN51)>0,BY52-(Immo_blind!$AI51-BY52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(BZ52-(Immo_blind!$AI51-BZ52*Immo_blind!$AN51)>0,BZ52-(Immo_blind!$AI51-BZ52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(CA52-(Immo_blind!$AI51-CA52*Immo_blind!$AN51)>0,CA52-(Immo_blind!$AI51-CA52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(CB52-(Immo_blind!$AI51-CB52*Immo_blind!$AN51)>0,CB52-(Immo_blind!$AI51-CB52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(CC52-(Immo_blind!$AI51-CC52*Immo_blind!$AN51)>0,CC52-(Immo_blind!$AI51-CC52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(CD52-(Immo_blind!$AI51-CD52*Immo_blind!$AN51)>0,CD52-(Immo_blind!$AI51-CD52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(CE52-(Immo_blind!$AI51-CE52*Immo_blind!$AN51)>0,CE52-(Immo_blind!$AI51-CE52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(CF52-(Immo_blind!$AI51-CF52*Immo_blind!$AN51)>0,CF52-(Immo_blind!$AI51-CF52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(CG52-(Immo_blind!$AI51-CG52*Immo_blind!$AN51)>0,CG52-(Immo_blind!$AI51-CG52*Immo_blind!$AN51),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F52,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F52,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA51,\nIF(CH52-(Immo_blind!$AI51-CH52*Immo_blind!$AN51)>0,CH52-(Immo_blind!$AI51-CH52*Immo_blind!$AN51),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2068},{"$f":"IFERROR(IF(CL$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nG52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nH52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nI52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nJ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nK52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nL52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nM52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nN52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nO52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nP52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nQ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nR52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nS52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nT52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nU52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nV52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nW52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nX52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nY52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nZ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAA52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAB52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAC52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAD52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAE52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAF52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAG52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAH52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAI52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAJ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAK52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAL52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAM52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAN52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAO52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAP52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAQ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAR52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAS52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAT52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAU52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAV52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAW52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAX52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAY52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nAZ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBA52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBB52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBC52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBD52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBE52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBF52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBG52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBH52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBI52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBJ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBK52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBL52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBM52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBN52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBO52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBP52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBQ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBR52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBS52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBT52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBU52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBV52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBW52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBX52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBY52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nBZ52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCA52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCB52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCC52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCD52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCE52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCF52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCG52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCH52*Immo_blind!$AN51),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nCI52*Immo_blind!$AN51),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2068},{"$f":"IFERROR(IF(FQ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(G52<>0,Immo_blind!$AI51-Immo_dev!CL52,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(H52<>0,Immo_blind!$AI51-Immo_dev!CM52,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(I52<>0,Immo_blind!$AI51-Immo_dev!CN52,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(J52<>0,Immo_blind!$AI51-Immo_dev!CO52,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(K52<>0,Immo_blind!$AI51-Immo_dev!CP52,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(L52<>0,Immo_blind!$AI51-Immo_dev!CQ52,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(M52<>0,Immo_blind!$AI51-Immo_dev!CR52,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(N52<>0,Immo_blind!$AI51-Immo_dev!CS52,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(O52<>0,Immo_blind!$AI51-Immo_dev!CT52,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(P52<>0,Immo_blind!$AI51-Immo_dev!CU52,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(Q52<>0,Immo_blind!$AI51-Immo_dev!CV52,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(R52<>0,Immo_blind!$AI51-Immo_dev!CW52,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(S52<>0,Immo_blind!$AI51-Immo_dev!CX52,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(T52<>0,Immo_blind!$AI51-Immo_dev!CY52,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(U52<>0,Immo_blind!$AI51-Immo_dev!CZ52,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(V52<>0,Immo_blind!$AI51-Immo_dev!DA52,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(W52<>0,Immo_blind!$AI51-Immo_dev!DB52,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(X52<>0,Immo_blind!$AI51-Immo_dev!DC52,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(Y52<>0,Immo_blind!$AI51-Immo_dev!DD52,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(Z52<>0,Immo_blind!$AI51-Immo_dev!DE52,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AA52<>0,Immo_blind!$AI51-Immo_dev!DF52,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AB52<>0,Immo_blind!$AI51-Immo_dev!DG52,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AC52<>0,Immo_blind!$AI51-Immo_dev!DH52,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AD52<>0,Immo_blind!$AI51-Immo_dev!DI52,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AE52<>0,Immo_blind!$AI51-Immo_dev!DJ52,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AF52<>0,Immo_blind!$AI51-Immo_dev!DK52,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AG52<>0,Immo_blind!$AI51-Immo_dev!DL52,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AH52<>0,Immo_blind!$AI51-Immo_dev!DM52,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AI52<>0,Immo_blind!$AI51-Immo_dev!DN52,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ52<>0,Immo_blind!$AI51-Immo_dev!DO52,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AK52<>0,Immo_blind!$AI51-Immo_dev!DP52,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AL52<>0,Immo_blind!$AI51-Immo_dev!DQ52,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AM52<>0,Immo_blind!$AI51-Immo_dev!DR52,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AN52<>0,Immo_blind!$AI51-Immo_dev!DS52,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AO52<>0,Immo_blind!$AI51-Immo_dev!DT52,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AP52<>0,Immo_blind!$AI51-Immo_dev!DU52,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ52<>0,Immo_blind!$AI51-Immo_dev!DV52,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AR52<>0,Immo_blind!$AI51-Immo_dev!DW52,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AS52<>0,Immo_blind!$AI51-Immo_dev!DX52,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AT52<>0,Immo_blind!$AI51-Immo_dev!DY52,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AU52<>0,Immo_blind!$AI51-Immo_dev!DZ52,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AV52<>0,Immo_blind!$AI51-Immo_dev!EA52,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AW52<>0,Immo_blind!$AI51-Immo_dev!EB52,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AX52<>0,Immo_blind!$AI51-Immo_dev!EC52,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AY52<>0,Immo_blind!$AI51-Immo_dev!ED52,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ52<>0,Immo_blind!$AI51-Immo_dev!EE52,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BA52<>0,Immo_blind!$AI51-Immo_dev!EF52,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BB52<>0,Immo_blind!$AI51-Immo_dev!EG52,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BC52<>0,Immo_blind!$AI51-Immo_dev!EH52,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BD52<>0,Immo_blind!$AI51-Immo_dev!EI52,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BE52<>0,Immo_blind!$AI51-Immo_dev!EJ52,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BF52<>0,Immo_blind!$AI51-Immo_dev!EK52,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BG52<>0,Immo_blind!$AI51-Immo_dev!EL52,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BH52<>0,Immo_blind!$AI51-Immo_dev!EM52,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BI52<>0,Immo_blind!$AI51-Immo_dev!EN52,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ52<>0,Immo_blind!$AI51-Immo_dev!EO52,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BK52<>0,Immo_blind!$AI51-Immo_dev!EP52,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BL52<>0,Immo_blind!$AI51-Immo_dev!EQ52,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BM52<>0,Immo_blind!$AI51-Immo_dev!ER52,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BN52<>0,Immo_blind!$AI51-Immo_dev!ES52,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BO52<>0,Immo_blind!$AI51-Immo_dev!ET52,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BP52<>0,Immo_blind!$AI51-Immo_dev!EU52,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ52<>0,Immo_blind!$AI51-Immo_dev!EV52,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BR52<>0,Immo_blind!$AI51-Immo_dev!EW52,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BS52<>0,Immo_blind!$AI51-Immo_dev!EX52,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BT52<>0,Immo_blind!$AI51-Immo_dev!EY52,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BU52<>0,Immo_blind!$AI51-Immo_dev!EZ52,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BV52<>0,Immo_blind!$AI51-Immo_dev!FA52,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BW52<>0,Immo_blind!$AI51-Immo_dev!FB52,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BX52<>0,Immo_blind!$AI51-Immo_dev!FC52,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BY52<>0,Immo_blind!$AI51-Immo_dev!FD52,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ52<>0,Immo_blind!$AI51-Immo_dev!FE52,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CA52<>0,Immo_blind!$AI51-Immo_dev!FF52,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CB52<>0,Immo_blind!$AI51-Immo_dev!FG52,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CC52<>0,Immo_blind!$AI51-Immo_dev!FH52,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CD52<>0,Immo_blind!$AI51-Immo_dev!FI52,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CE52<>0,Immo_blind!$AI51-Immo_dev!FJ52,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CF52<>0,Immo_blind!$AI51-Immo_dev!FK52,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CG52<>0,Immo_blind!$AI51-Immo_dev!FL52,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CH52<>0,Immo_blind!$AI51-Immo_dev!FM52,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F52,Immo_blind!$A$3:$A$93,0),0,\nIF(CI52<>0,Immo_blind!$AI51-Immo_dev!FN52,0)),0)","v":0}]
[2069,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2069},{"$f":"IFERROR(IF(G$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(F53-(Immo_blind!$AI52-F53*Immo_blind!$AN52)>0,F53-(Immo_blind!$AI52-F53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(G53-(Immo_blind!$AI52-G53*Immo_blind!$AN52)>0,G53-(Immo_blind!$AI52-G53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(H53-(Immo_blind!$AI52-H53*Immo_blind!$AN52)>0,H53-(Immo_blind!$AI52-H53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(I53-(Immo_blind!$AI52-I53*Immo_blind!$AN52)>0,I53-(Immo_blind!$AI52-I53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(J53-(Immo_blind!$AI52-J53*Immo_blind!$AN52)>0,J53-(Immo_blind!$AI52-J53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(K53-(Immo_blind!$AI52-K53*Immo_blind!$AN52)>0,K53-(Immo_blind!$AI52-K53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(L53-(Immo_blind!$AI52-L53*Immo_blind!$AN52)>0,L53-(Immo_blind!$AI52-L53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(M53-(Immo_blind!$AI52-M53*Immo_blind!$AN52)>0,M53-(Immo_blind!$AI52-M53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(N53-(Immo_blind!$AI52-N53*Immo_blind!$AN52)>0,N53-(Immo_blind!$AI52-N53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(O53-(Immo_blind!$AI52-O53*Immo_blind!$AN52)>0,O53-(Immo_blind!$AI52-O53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(P53-(Immo_blind!$AI52-P53*Immo_blind!$AN52)>0,P53-(Immo_blind!$AI52-P53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(Q53-(Immo_blind!$AI52-Q53*Immo_blind!$AN52)>0,Q53-(Immo_blind!$AI52-Q53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(R53-(Immo_blind!$AI52-R53*Immo_blind!$AN52)>0,R53-(Immo_blind!$AI52-R53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(S53-(Immo_blind!$AI52-S53*Immo_blind!$AN52)>0,S53-(Immo_blind!$AI52-S53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(T53-(Immo_blind!$AI52-T53*Immo_blind!$AN52)>0,T53-(Immo_blind!$AI52-T53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(U53-(Immo_blind!$AI52-U53*Immo_blind!$AN52)>0,U53-(Immo_blind!$AI52-U53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(V53-(Immo_blind!$AI52-V53*Immo_blind!$AN52)>0,V53-(Immo_blind!$AI52-V53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(W53-(Immo_blind!$AI52-W53*Immo_blind!$AN52)>0,W53-(Immo_blind!$AI52-W53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(X53-(Immo_blind!$AI52-X53*Immo_blind!$AN52)>0,X53-(Immo_blind!$AI52-X53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(Y53-(Immo_blind!$AI52-Y53*Immo_blind!$AN52)>0,Y53-(Immo_blind!$AI52-Y53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(Z53-(Immo_blind!$AI52-Z53*Immo_blind!$AN52)>0,Z53-(Immo_blind!$AI52-Z53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AA53-(Immo_blind!$AI52-AA53*Immo_blind!$AN52)>0,AA53-(Immo_blind!$AI52-AA53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AB53-(Immo_blind!$AI52-AB53*Immo_blind!$AN52)>0,AB53-(Immo_blind!$AI52-AB53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AC53-(Immo_blind!$AI52-AC53*Immo_blind!$AN52)>0,AC53-(Immo_blind!$AI52-AC53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AD53-(Immo_blind!$AI52-AD53*Immo_blind!$AN52)>0,AD53-(Immo_blind!$AI52-AD53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AE53-(Immo_blind!$AI52-AE53*Immo_blind!$AN52)>0,AE53-(Immo_blind!$AI52-AE53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AF53-(Immo_blind!$AI52-AF53*Immo_blind!$AN52)>0,AF53-(Immo_blind!$AI52-AF53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AG53-(Immo_blind!$AI52-AG53*Immo_blind!$AN52)>0,AG53-(Immo_blind!$AI52-AG53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AH53-(Immo_blind!$AI52-AH53*Immo_blind!$AN52)>0,AH53-(Immo_blind!$AI52-AH53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AI53-(Immo_blind!$AI52-AI53*Immo_blind!$AN52)>0,AI53-(Immo_blind!$AI52-AI53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AJ53-(Immo_blind!$AI52-AJ53*Immo_blind!$AN52)>0,AJ53-(Immo_blind!$AI52-AJ53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AK53-(Immo_blind!$AI52-AK53*Immo_blind!$AN52)>0,AK53-(Immo_blind!$AI52-AK53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AL53-(Immo_blind!$AI52-AL53*Immo_blind!$AN52)>0,AL53-(Immo_blind!$AI52-AL53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AM53-(Immo_blind!$AI52-AM53*Immo_blind!$AN52)>0,AM53-(Immo_blind!$AI52-AM53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AN53-(Immo_blind!$AI52-AN53*Immo_blind!$AN52)>0,AN53-(Immo_blind!$AI52-AN53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AO53-(Immo_blind!$AI52-AO53*Immo_blind!$AN52)>0,AO53-(Immo_blind!$AI52-AO53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AP53-(Immo_blind!$AI52-AP53*Immo_blind!$AN52)>0,AP53-(Immo_blind!$AI52-AP53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AQ53-(Immo_blind!$AI52-AQ53*Immo_blind!$AN52)>0,AQ53-(Immo_blind!$AI52-AQ53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AR53-(Immo_blind!$AI52-AR53*Immo_blind!$AN52)>0,AR53-(Immo_blind!$AI52-AR53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AS53-(Immo_blind!$AI52-AS53*Immo_blind!$AN52)>0,AS53-(Immo_blind!$AI52-AS53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AT53-(Immo_blind!$AI52-AT53*Immo_blind!$AN52)>0,AT53-(Immo_blind!$AI52-AT53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AU53-(Immo_blind!$AI52-AU53*Immo_blind!$AN52)>0,AU53-(Immo_blind!$AI52-AU53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AV53-(Immo_blind!$AI52-AV53*Immo_blind!$AN52)>0,AV53-(Immo_blind!$AI52-AV53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AW53-(Immo_blind!$AI52-AW53*Immo_blind!$AN52)>0,AW53-(Immo_blind!$AI52-AW53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AX53-(Immo_blind!$AI52-AX53*Immo_blind!$AN52)>0,AX53-(Immo_blind!$AI52-AX53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AY53-(Immo_blind!$AI52-AY53*Immo_blind!$AN52)>0,AY53-(Immo_blind!$AI52-AY53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(AZ53-(Immo_blind!$AI52-AZ53*Immo_blind!$AN52)>0,AZ53-(Immo_blind!$AI52-AZ53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BA53-(Immo_blind!$AI52-BA53*Immo_blind!$AN52)>0,BA53-(Immo_blind!$AI52-BA53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BB53-(Immo_blind!$AI52-BB53*Immo_blind!$AN52)>0,BB53-(Immo_blind!$AI52-BB53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BC53-(Immo_blind!$AI52-BC53*Immo_blind!$AN52)>0,BC53-(Immo_blind!$AI52-BC53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BD53-(Immo_blind!$AI52-BD53*Immo_blind!$AN52)>0,BD53-(Immo_blind!$AI52-BD53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BE53-(Immo_blind!$AI52-BE53*Immo_blind!$AN52)>0,BE53-(Immo_blind!$AI52-BE53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BF53-(Immo_blind!$AI52-BF53*Immo_blind!$AN52)>0,BF53-(Immo_blind!$AI52-BF53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BG53-(Immo_blind!$AI52-BG53*Immo_blind!$AN52)>0,BG53-(Immo_blind!$AI52-BG53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BH53-(Immo_blind!$AI52-BH53*Immo_blind!$AN52)>0,BH53-(Immo_blind!$AI52-BH53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BI53-(Immo_blind!$AI52-BI53*Immo_blind!$AN52)>0,BI53-(Immo_blind!$AI52-BI53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BJ53-(Immo_blind!$AI52-BJ53*Immo_blind!$AN52)>0,BJ53-(Immo_blind!$AI52-BJ53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BK53-(Immo_blind!$AI52-BK53*Immo_blind!$AN52)>0,BK53-(Immo_blind!$AI52-BK53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BL53-(Immo_blind!$AI52-BL53*Immo_blind!$AN52)>0,BL53-(Immo_blind!$AI52-BL53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BM53-(Immo_blind!$AI52-BM53*Immo_blind!$AN52)>0,BM53-(Immo_blind!$AI52-BM53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BN53-(Immo_blind!$AI52-BN53*Immo_blind!$AN52)>0,BN53-(Immo_blind!$AI52-BN53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BO53-(Immo_blind!$AI52-BO53*Immo_blind!$AN52)>0,BO53-(Immo_blind!$AI52-BO53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BP53-(Immo_blind!$AI52-BP53*Immo_blind!$AN52)>0,BP53-(Immo_blind!$AI52-BP53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BQ53-(Immo_blind!$AI52-BQ53*Immo_blind!$AN52)>0,BQ53-(Immo_blind!$AI52-BQ53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BR53-(Immo_blind!$AI52-BR53*Immo_blind!$AN52)>0,BR53-(Immo_blind!$AI52-BR53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BS53-(Immo_blind!$AI52-BS53*Immo_blind!$AN52)>0,BS53-(Immo_blind!$AI52-BS53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BT53-(Immo_blind!$AI52-BT53*Immo_blind!$AN52)>0,BT53-(Immo_blind!$AI52-BT53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BU53-(Immo_blind!$AI52-BU53*Immo_blind!$AN52)>0,BU53-(Immo_blind!$AI52-BU53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BV53-(Immo_blind!$AI52-BV53*Immo_blind!$AN52)>0,BV53-(Immo_blind!$AI52-BV53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BW53-(Immo_blind!$AI52-BW53*Immo_blind!$AN52)>0,BW53-(Immo_blind!$AI52-BW53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BX53-(Immo_blind!$AI52-BX53*Immo_blind!$AN52)>0,BX53-(Immo_blind!$AI52-BX53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BY53-(Immo_blind!$AI52-BY53*Immo_blind!$AN52)>0,BY53-(Immo_blind!$AI52-BY53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(BZ53-(Immo_blind!$AI52-BZ53*Immo_blind!$AN52)>0,BZ53-(Immo_blind!$AI52-BZ53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(CA53-(Immo_blind!$AI52-CA53*Immo_blind!$AN52)>0,CA53-(Immo_blind!$AI52-CA53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(CB53-(Immo_blind!$AI52-CB53*Immo_blind!$AN52)>0,CB53-(Immo_blind!$AI52-CB53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(CC53-(Immo_blind!$AI52-CC53*Immo_blind!$AN52)>0,CC53-(Immo_blind!$AI52-CC53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(CD53-(Immo_blind!$AI52-CD53*Immo_blind!$AN52)>0,CD53-(Immo_blind!$AI52-CD53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(CE53-(Immo_blind!$AI52-CE53*Immo_blind!$AN52)>0,CE53-(Immo_blind!$AI52-CE53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(CF53-(Immo_blind!$AI52-CF53*Immo_blind!$AN52)>0,CF53-(Immo_blind!$AI52-CF53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(CG53-(Immo_blind!$AI52-CG53*Immo_blind!$AN52)>0,CG53-(Immo_blind!$AI52-CG53*Immo_blind!$AN52),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F53,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F53,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA52,\nIF(CH53-(Immo_blind!$AI52-CH53*Immo_blind!$AN52)>0,CH53-(Immo_blind!$AI52-CH53*Immo_blind!$AN52),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2069},{"$f":"IFERROR(IF(CL$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nG53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nH53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nI53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nJ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nK53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nL53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nM53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nN53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nO53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nP53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nQ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nR53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nS53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nT53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nU53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nV53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nW53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nX53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nY53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nZ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAA53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAB53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAC53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAD53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAE53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAF53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAG53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAH53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAI53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAJ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAK53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAL53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAM53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAN53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAO53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAP53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAQ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAR53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAS53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAT53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAU53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAV53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAW53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAX53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAY53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nAZ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBA53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBB53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBC53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBD53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBE53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBF53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBG53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBH53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBI53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBJ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBK53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBL53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBM53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBN53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBO53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBP53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBQ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBR53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBS53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBT53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBU53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBV53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBW53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBX53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBY53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nBZ53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCA53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCB53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCC53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCD53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCE53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCF53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCG53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCH53*Immo_blind!$AN52),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nCI53*Immo_blind!$AN52),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2069},{"$f":"IFERROR(IF(FQ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(G53<>0,Immo_blind!$AI52-Immo_dev!CL53,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(H53<>0,Immo_blind!$AI52-Immo_dev!CM53,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(I53<>0,Immo_blind!$AI52-Immo_dev!CN53,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(J53<>0,Immo_blind!$AI52-Immo_dev!CO53,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(K53<>0,Immo_blind!$AI52-Immo_dev!CP53,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(L53<>0,Immo_blind!$AI52-Immo_dev!CQ53,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(M53<>0,Immo_blind!$AI52-Immo_dev!CR53,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(N53<>0,Immo_blind!$AI52-Immo_dev!CS53,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(O53<>0,Immo_blind!$AI52-Immo_dev!CT53,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(P53<>0,Immo_blind!$AI52-Immo_dev!CU53,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(Q53<>0,Immo_blind!$AI52-Immo_dev!CV53,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(R53<>0,Immo_blind!$AI52-Immo_dev!CW53,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(S53<>0,Immo_blind!$AI52-Immo_dev!CX53,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(T53<>0,Immo_blind!$AI52-Immo_dev!CY53,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(U53<>0,Immo_blind!$AI52-Immo_dev!CZ53,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(V53<>0,Immo_blind!$AI52-Immo_dev!DA53,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(W53<>0,Immo_blind!$AI52-Immo_dev!DB53,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(X53<>0,Immo_blind!$AI52-Immo_dev!DC53,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(Y53<>0,Immo_blind!$AI52-Immo_dev!DD53,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(Z53<>0,Immo_blind!$AI52-Immo_dev!DE53,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AA53<>0,Immo_blind!$AI52-Immo_dev!DF53,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AB53<>0,Immo_blind!$AI52-Immo_dev!DG53,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AC53<>0,Immo_blind!$AI52-Immo_dev!DH53,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AD53<>0,Immo_blind!$AI52-Immo_dev!DI53,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AE53<>0,Immo_blind!$AI52-Immo_dev!DJ53,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AF53<>0,Immo_blind!$AI52-Immo_dev!DK53,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AG53<>0,Immo_blind!$AI52-Immo_dev!DL53,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AH53<>0,Immo_blind!$AI52-Immo_dev!DM53,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AI53<>0,Immo_blind!$AI52-Immo_dev!DN53,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ53<>0,Immo_blind!$AI52-Immo_dev!DO53,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AK53<>0,Immo_blind!$AI52-Immo_dev!DP53,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AL53<>0,Immo_blind!$AI52-Immo_dev!DQ53,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AM53<>0,Immo_blind!$AI52-Immo_dev!DR53,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AN53<>0,Immo_blind!$AI52-Immo_dev!DS53,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AO53<>0,Immo_blind!$AI52-Immo_dev!DT53,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AP53<>0,Immo_blind!$AI52-Immo_dev!DU53,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ53<>0,Immo_blind!$AI52-Immo_dev!DV53,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AR53<>0,Immo_blind!$AI52-Immo_dev!DW53,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AS53<>0,Immo_blind!$AI52-Immo_dev!DX53,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AT53<>0,Immo_blind!$AI52-Immo_dev!DY53,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AU53<>0,Immo_blind!$AI52-Immo_dev!DZ53,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AV53<>0,Immo_blind!$AI52-Immo_dev!EA53,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AW53<>0,Immo_blind!$AI52-Immo_dev!EB53,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AX53<>0,Immo_blind!$AI52-Immo_dev!EC53,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AY53<>0,Immo_blind!$AI52-Immo_dev!ED53,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ53<>0,Immo_blind!$AI52-Immo_dev!EE53,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BA53<>0,Immo_blind!$AI52-Immo_dev!EF53,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BB53<>0,Immo_blind!$AI52-Immo_dev!EG53,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BC53<>0,Immo_blind!$AI52-Immo_dev!EH53,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BD53<>0,Immo_blind!$AI52-Immo_dev!EI53,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BE53<>0,Immo_blind!$AI52-Immo_dev!EJ53,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BF53<>0,Immo_blind!$AI52-Immo_dev!EK53,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BG53<>0,Immo_blind!$AI52-Immo_dev!EL53,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BH53<>0,Immo_blind!$AI52-Immo_dev!EM53,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BI53<>0,Immo_blind!$AI52-Immo_dev!EN53,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ53<>0,Immo_blind!$AI52-Immo_dev!EO53,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BK53<>0,Immo_blind!$AI52-Immo_dev!EP53,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BL53<>0,Immo_blind!$AI52-Immo_dev!EQ53,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BM53<>0,Immo_blind!$AI52-Immo_dev!ER53,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BN53<>0,Immo_blind!$AI52-Immo_dev!ES53,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BO53<>0,Immo_blind!$AI52-Immo_dev!ET53,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BP53<>0,Immo_blind!$AI52-Immo_dev!EU53,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ53<>0,Immo_blind!$AI52-Immo_dev!EV53,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BR53<>0,Immo_blind!$AI52-Immo_dev!EW53,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BS53<>0,Immo_blind!$AI52-Immo_dev!EX53,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BT53<>0,Immo_blind!$AI52-Immo_dev!EY53,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BU53<>0,Immo_blind!$AI52-Immo_dev!EZ53,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BV53<>0,Immo_blind!$AI52-Immo_dev!FA53,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BW53<>0,Immo_blind!$AI52-Immo_dev!FB53,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BX53<>0,Immo_blind!$AI52-Immo_dev!FC53,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BY53<>0,Immo_blind!$AI52-Immo_dev!FD53,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ53<>0,Immo_blind!$AI52-Immo_dev!FE53,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CA53<>0,Immo_blind!$AI52-Immo_dev!FF53,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CB53<>0,Immo_blind!$AI52-Immo_dev!FG53,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CC53<>0,Immo_blind!$AI52-Immo_dev!FH53,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CD53<>0,Immo_blind!$AI52-Immo_dev!FI53,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CE53<>0,Immo_blind!$AI52-Immo_dev!FJ53,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CF53<>0,Immo_blind!$AI52-Immo_dev!FK53,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CG53<>0,Immo_blind!$AI52-Immo_dev!FL53,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CH53<>0,Immo_blind!$AI52-Immo_dev!FM53,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F53,Immo_blind!$A$3:$A$93,0),0,\nIF(CI53<>0,Immo_blind!$AI52-Immo_dev!FN53,0)),0)","v":0}]
[2070,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2070},{"$f":"IFERROR(IF(G$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(F54-(Immo_blind!$AI53-F54*Immo_blind!$AN53)>0,F54-(Immo_blind!$AI53-F54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(G54-(Immo_blind!$AI53-G54*Immo_blind!$AN53)>0,G54-(Immo_blind!$AI53-G54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(H54-(Immo_blind!$AI53-H54*Immo_blind!$AN53)>0,H54-(Immo_blind!$AI53-H54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(I54-(Immo_blind!$AI53-I54*Immo_blind!$AN53)>0,I54-(Immo_blind!$AI53-I54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(J54-(Immo_blind!$AI53-J54*Immo_blind!$AN53)>0,J54-(Immo_blind!$AI53-J54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(K54-(Immo_blind!$AI53-K54*Immo_blind!$AN53)>0,K54-(Immo_blind!$AI53-K54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(L54-(Immo_blind!$AI53-L54*Immo_blind!$AN53)>0,L54-(Immo_blind!$AI53-L54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(M54-(Immo_blind!$AI53-M54*Immo_blind!$AN53)>0,M54-(Immo_blind!$AI53-M54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(N54-(Immo_blind!$AI53-N54*Immo_blind!$AN53)>0,N54-(Immo_blind!$AI53-N54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(O54-(Immo_blind!$AI53-O54*Immo_blind!$AN53)>0,O54-(Immo_blind!$AI53-O54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(P54-(Immo_blind!$AI53-P54*Immo_blind!$AN53)>0,P54-(Immo_blind!$AI53-P54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(Q54-(Immo_blind!$AI53-Q54*Immo_blind!$AN53)>0,Q54-(Immo_blind!$AI53-Q54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(R54-(Immo_blind!$AI53-R54*Immo_blind!$AN53)>0,R54-(Immo_blind!$AI53-R54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(S54-(Immo_blind!$AI53-S54*Immo_blind!$AN53)>0,S54-(Immo_blind!$AI53-S54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(T54-(Immo_blind!$AI53-T54*Immo_blind!$AN53)>0,T54-(Immo_blind!$AI53-T54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(U54-(Immo_blind!$AI53-U54*Immo_blind!$AN53)>0,U54-(Immo_blind!$AI53-U54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(V54-(Immo_blind!$AI53-V54*Immo_blind!$AN53)>0,V54-(Immo_blind!$AI53-V54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(W54-(Immo_blind!$AI53-W54*Immo_blind!$AN53)>0,W54-(Immo_blind!$AI53-W54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(X54-(Immo_blind!$AI53-X54*Immo_blind!$AN53)>0,X54-(Immo_blind!$AI53-X54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(Y54-(Immo_blind!$AI53-Y54*Immo_blind!$AN53)>0,Y54-(Immo_blind!$AI53-Y54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(Z54-(Immo_blind!$AI53-Z54*Immo_blind!$AN53)>0,Z54-(Immo_blind!$AI53-Z54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AA54-(Immo_blind!$AI53-AA54*Immo_blind!$AN53)>0,AA54-(Immo_blind!$AI53-AA54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AB54-(Immo_blind!$AI53-AB54*Immo_blind!$AN53)>0,AB54-(Immo_blind!$AI53-AB54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AC54-(Immo_blind!$AI53-AC54*Immo_blind!$AN53)>0,AC54-(Immo_blind!$AI53-AC54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AD54-(Immo_blind!$AI53-AD54*Immo_blind!$AN53)>0,AD54-(Immo_blind!$AI53-AD54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AE54-(Immo_blind!$AI53-AE54*Immo_blind!$AN53)>0,AE54-(Immo_blind!$AI53-AE54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AF54-(Immo_blind!$AI53-AF54*Immo_blind!$AN53)>0,AF54-(Immo_blind!$AI53-AF54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AG54-(Immo_blind!$AI53-AG54*Immo_blind!$AN53)>0,AG54-(Immo_blind!$AI53-AG54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AH54-(Immo_blind!$AI53-AH54*Immo_blind!$AN53)>0,AH54-(Immo_blind!$AI53-AH54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AI54-(Immo_blind!$AI53-AI54*Immo_blind!$AN53)>0,AI54-(Immo_blind!$AI53-AI54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AJ54-(Immo_blind!$AI53-AJ54*Immo_blind!$AN53)>0,AJ54-(Immo_blind!$AI53-AJ54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AK54-(Immo_blind!$AI53-AK54*Immo_blind!$AN53)>0,AK54-(Immo_blind!$AI53-AK54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AL54-(Immo_blind!$AI53-AL54*Immo_blind!$AN53)>0,AL54-(Immo_blind!$AI53-AL54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AM54-(Immo_blind!$AI53-AM54*Immo_blind!$AN53)>0,AM54-(Immo_blind!$AI53-AM54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AN54-(Immo_blind!$AI53-AN54*Immo_blind!$AN53)>0,AN54-(Immo_blind!$AI53-AN54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AO54-(Immo_blind!$AI53-AO54*Immo_blind!$AN53)>0,AO54-(Immo_blind!$AI53-AO54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AP54-(Immo_blind!$AI53-AP54*Immo_blind!$AN53)>0,AP54-(Immo_blind!$AI53-AP54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AQ54-(Immo_blind!$AI53-AQ54*Immo_blind!$AN53)>0,AQ54-(Immo_blind!$AI53-AQ54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AR54-(Immo_blind!$AI53-AR54*Immo_blind!$AN53)>0,AR54-(Immo_blind!$AI53-AR54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AS54-(Immo_blind!$AI53-AS54*Immo_blind!$AN53)>0,AS54-(Immo_blind!$AI53-AS54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AT54-(Immo_blind!$AI53-AT54*Immo_blind!$AN53)>0,AT54-(Immo_blind!$AI53-AT54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AU54-(Immo_blind!$AI53-AU54*Immo_blind!$AN53)>0,AU54-(Immo_blind!$AI53-AU54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AV54-(Immo_blind!$AI53-AV54*Immo_blind!$AN53)>0,AV54-(Immo_blind!$AI53-AV54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AW54-(Immo_blind!$AI53-AW54*Immo_blind!$AN53)>0,AW54-(Immo_blind!$AI53-AW54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AX54-(Immo_blind!$AI53-AX54*Immo_blind!$AN53)>0,AX54-(Immo_blind!$AI53-AX54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AY54-(Immo_blind!$AI53-AY54*Immo_blind!$AN53)>0,AY54-(Immo_blind!$AI53-AY54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(AZ54-(Immo_blind!$AI53-AZ54*Immo_blind!$AN53)>0,AZ54-(Immo_blind!$AI53-AZ54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BA54-(Immo_blind!$AI53-BA54*Immo_blind!$AN53)>0,BA54-(Immo_blind!$AI53-BA54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BB54-(Immo_blind!$AI53-BB54*Immo_blind!$AN53)>0,BB54-(Immo_blind!$AI53-BB54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BC54-(Immo_blind!$AI53-BC54*Immo_blind!$AN53)>0,BC54-(Immo_blind!$AI53-BC54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BD54-(Immo_blind!$AI53-BD54*Immo_blind!$AN53)>0,BD54-(Immo_blind!$AI53-BD54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BE54-(Immo_blind!$AI53-BE54*Immo_blind!$AN53)>0,BE54-(Immo_blind!$AI53-BE54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BF54-(Immo_blind!$AI53-BF54*Immo_blind!$AN53)>0,BF54-(Immo_blind!$AI53-BF54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BG54-(Immo_blind!$AI53-BG54*Immo_blind!$AN53)>0,BG54-(Immo_blind!$AI53-BG54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BH54-(Immo_blind!$AI53-BH54*Immo_blind!$AN53)>0,BH54-(Immo_blind!$AI53-BH54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BI54-(Immo_blind!$AI53-BI54*Immo_blind!$AN53)>0,BI54-(Immo_blind!$AI53-BI54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BJ54-(Immo_blind!$AI53-BJ54*Immo_blind!$AN53)>0,BJ54-(Immo_blind!$AI53-BJ54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BK54-(Immo_blind!$AI53-BK54*Immo_blind!$AN53)>0,BK54-(Immo_blind!$AI53-BK54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BL54-(Immo_blind!$AI53-BL54*Immo_blind!$AN53)>0,BL54-(Immo_blind!$AI53-BL54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BM54-(Immo_blind!$AI53-BM54*Immo_blind!$AN53)>0,BM54-(Immo_blind!$AI53-BM54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BN54-(Immo_blind!$AI53-BN54*Immo_blind!$AN53)>0,BN54-(Immo_blind!$AI53-BN54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BO54-(Immo_blind!$AI53-BO54*Immo_blind!$AN53)>0,BO54-(Immo_blind!$AI53-BO54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BP54-(Immo_blind!$AI53-BP54*Immo_blind!$AN53)>0,BP54-(Immo_blind!$AI53-BP54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BQ54-(Immo_blind!$AI53-BQ54*Immo_blind!$AN53)>0,BQ54-(Immo_blind!$AI53-BQ54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BR54-(Immo_blind!$AI53-BR54*Immo_blind!$AN53)>0,BR54-(Immo_blind!$AI53-BR54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BS54-(Immo_blind!$AI53-BS54*Immo_blind!$AN53)>0,BS54-(Immo_blind!$AI53-BS54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BT54-(Immo_blind!$AI53-BT54*Immo_blind!$AN53)>0,BT54-(Immo_blind!$AI53-BT54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BU54-(Immo_blind!$AI53-BU54*Immo_blind!$AN53)>0,BU54-(Immo_blind!$AI53-BU54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BV54-(Immo_blind!$AI53-BV54*Immo_blind!$AN53)>0,BV54-(Immo_blind!$AI53-BV54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BW54-(Immo_blind!$AI53-BW54*Immo_blind!$AN53)>0,BW54-(Immo_blind!$AI53-BW54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BX54-(Immo_blind!$AI53-BX54*Immo_blind!$AN53)>0,BX54-(Immo_blind!$AI53-BX54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BY54-(Immo_blind!$AI53-BY54*Immo_blind!$AN53)>0,BY54-(Immo_blind!$AI53-BY54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(BZ54-(Immo_blind!$AI53-BZ54*Immo_blind!$AN53)>0,BZ54-(Immo_blind!$AI53-BZ54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(CA54-(Immo_blind!$AI53-CA54*Immo_blind!$AN53)>0,CA54-(Immo_blind!$AI53-CA54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(CB54-(Immo_blind!$AI53-CB54*Immo_blind!$AN53)>0,CB54-(Immo_blind!$AI53-CB54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(CC54-(Immo_blind!$AI53-CC54*Immo_blind!$AN53)>0,CC54-(Immo_blind!$AI53-CC54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(CD54-(Immo_blind!$AI53-CD54*Immo_blind!$AN53)>0,CD54-(Immo_blind!$AI53-CD54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(CE54-(Immo_blind!$AI53-CE54*Immo_blind!$AN53)>0,CE54-(Immo_blind!$AI53-CE54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(CF54-(Immo_blind!$AI53-CF54*Immo_blind!$AN53)>0,CF54-(Immo_blind!$AI53-CF54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(CG54-(Immo_blind!$AI53-CG54*Immo_blind!$AN53)>0,CG54-(Immo_blind!$AI53-CG54*Immo_blind!$AN53),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F54,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F54,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA53,\nIF(CH54-(Immo_blind!$AI53-CH54*Immo_blind!$AN53)>0,CH54-(Immo_blind!$AI53-CH54*Immo_blind!$AN53),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2070},{"$f":"IFERROR(IF(CL$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nG54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nH54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nI54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nJ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nK54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nL54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nM54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nN54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nO54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nP54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nQ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nR54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nS54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nT54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nU54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nV54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nW54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nX54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nY54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nZ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAA54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAB54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAC54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAD54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAE54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAF54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAG54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAH54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAI54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAJ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAK54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAL54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAM54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAN54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAO54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAP54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAQ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAR54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAS54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAT54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAU54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAV54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAW54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAX54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAY54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nAZ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBA54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBB54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBC54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBD54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBE54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBF54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBG54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBH54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBI54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBJ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBK54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBL54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBM54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBN54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBO54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBP54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBQ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBR54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBS54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBT54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBU54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBV54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBW54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBX54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBY54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nBZ54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCA54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCB54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCC54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCD54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCE54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCF54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCG54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCH54*Immo_blind!$AN53),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nCI54*Immo_blind!$AN53),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2070},{"$f":"IFERROR(IF(FQ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(G54<>0,Immo_blind!$AI53-Immo_dev!CL54,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(H54<>0,Immo_blind!$AI53-Immo_dev!CM54,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(I54<>0,Immo_blind!$AI53-Immo_dev!CN54,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(J54<>0,Immo_blind!$AI53-Immo_dev!CO54,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(K54<>0,Immo_blind!$AI53-Immo_dev!CP54,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(L54<>0,Immo_blind!$AI53-Immo_dev!CQ54,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(M54<>0,Immo_blind!$AI53-Immo_dev!CR54,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(N54<>0,Immo_blind!$AI53-Immo_dev!CS54,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(O54<>0,Immo_blind!$AI53-Immo_dev!CT54,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(P54<>0,Immo_blind!$AI53-Immo_dev!CU54,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(Q54<>0,Immo_blind!$AI53-Immo_dev!CV54,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(R54<>0,Immo_blind!$AI53-Immo_dev!CW54,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(S54<>0,Immo_blind!$AI53-Immo_dev!CX54,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(T54<>0,Immo_blind!$AI53-Immo_dev!CY54,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(U54<>0,Immo_blind!$AI53-Immo_dev!CZ54,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(V54<>0,Immo_blind!$AI53-Immo_dev!DA54,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(W54<>0,Immo_blind!$AI53-Immo_dev!DB54,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(X54<>0,Immo_blind!$AI53-Immo_dev!DC54,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(Y54<>0,Immo_blind!$AI53-Immo_dev!DD54,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(Z54<>0,Immo_blind!$AI53-Immo_dev!DE54,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AA54<>0,Immo_blind!$AI53-Immo_dev!DF54,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AB54<>0,Immo_blind!$AI53-Immo_dev!DG54,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AC54<>0,Immo_blind!$AI53-Immo_dev!DH54,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AD54<>0,Immo_blind!$AI53-Immo_dev!DI54,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AE54<>0,Immo_blind!$AI53-Immo_dev!DJ54,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AF54<>0,Immo_blind!$AI53-Immo_dev!DK54,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AG54<>0,Immo_blind!$AI53-Immo_dev!DL54,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AH54<>0,Immo_blind!$AI53-Immo_dev!DM54,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AI54<>0,Immo_blind!$AI53-Immo_dev!DN54,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ54<>0,Immo_blind!$AI53-Immo_dev!DO54,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AK54<>0,Immo_blind!$AI53-Immo_dev!DP54,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AL54<>0,Immo_blind!$AI53-Immo_dev!DQ54,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AM54<>0,Immo_blind!$AI53-Immo_dev!DR54,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AN54<>0,Immo_blind!$AI53-Immo_dev!DS54,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AO54<>0,Immo_blind!$AI53-Immo_dev!DT54,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AP54<>0,Immo_blind!$AI53-Immo_dev!DU54,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ54<>0,Immo_blind!$AI53-Immo_dev!DV54,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AR54<>0,Immo_blind!$AI53-Immo_dev!DW54,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AS54<>0,Immo_blind!$AI53-Immo_dev!DX54,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AT54<>0,Immo_blind!$AI53-Immo_dev!DY54,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AU54<>0,Immo_blind!$AI53-Immo_dev!DZ54,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AV54<>0,Immo_blind!$AI53-Immo_dev!EA54,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AW54<>0,Immo_blind!$AI53-Immo_dev!EB54,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AX54<>0,Immo_blind!$AI53-Immo_dev!EC54,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AY54<>0,Immo_blind!$AI53-Immo_dev!ED54,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ54<>0,Immo_blind!$AI53-Immo_dev!EE54,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BA54<>0,Immo_blind!$AI53-Immo_dev!EF54,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BB54<>0,Immo_blind!$AI53-Immo_dev!EG54,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BC54<>0,Immo_blind!$AI53-Immo_dev!EH54,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BD54<>0,Immo_blind!$AI53-Immo_dev!EI54,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BE54<>0,Immo_blind!$AI53-Immo_dev!EJ54,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BF54<>0,Immo_blind!$AI53-Immo_dev!EK54,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BG54<>0,Immo_blind!$AI53-Immo_dev!EL54,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BH54<>0,Immo_blind!$AI53-Immo_dev!EM54,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BI54<>0,Immo_blind!$AI53-Immo_dev!EN54,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ54<>0,Immo_blind!$AI53-Immo_dev!EO54,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BK54<>0,Immo_blind!$AI53-Immo_dev!EP54,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BL54<>0,Immo_blind!$AI53-Immo_dev!EQ54,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BM54<>0,Immo_blind!$AI53-Immo_dev!ER54,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BN54<>0,Immo_blind!$AI53-Immo_dev!ES54,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BO54<>0,Immo_blind!$AI53-Immo_dev!ET54,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BP54<>0,Immo_blind!$AI53-Immo_dev!EU54,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ54<>0,Immo_blind!$AI53-Immo_dev!EV54,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BR54<>0,Immo_blind!$AI53-Immo_dev!EW54,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BS54<>0,Immo_blind!$AI53-Immo_dev!EX54,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BT54<>0,Immo_blind!$AI53-Immo_dev!EY54,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BU54<>0,Immo_blind!$AI53-Immo_dev!EZ54,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BV54<>0,Immo_blind!$AI53-Immo_dev!FA54,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BW54<>0,Immo_blind!$AI53-Immo_dev!FB54,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BX54<>0,Immo_blind!$AI53-Immo_dev!FC54,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BY54<>0,Immo_blind!$AI53-Immo_dev!FD54,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ54<>0,Immo_blind!$AI53-Immo_dev!FE54,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CA54<>0,Immo_blind!$AI53-Immo_dev!FF54,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CB54<>0,Immo_blind!$AI53-Immo_dev!FG54,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CC54<>0,Immo_blind!$AI53-Immo_dev!FH54,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CD54<>0,Immo_blind!$AI53-Immo_dev!FI54,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CE54<>0,Immo_blind!$AI53-Immo_dev!FJ54,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CF54<>0,Immo_blind!$AI53-Immo_dev!FK54,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CG54<>0,Immo_blind!$AI53-Immo_dev!FL54,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CH54<>0,Immo_blind!$AI53-Immo_dev!FM54,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F54,Immo_blind!$A$3:$A$93,0),0,\nIF(CI54<>0,Immo_blind!$AI53-Immo_dev!FN54,0)),0)","v":0}]
[2071,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2071},{"$f":"IFERROR(IF(G$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(F55-(Immo_blind!$AI54-F55*Immo_blind!$AN54)>0,F55-(Immo_blind!$AI54-F55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(G55-(Immo_blind!$AI54-G55*Immo_blind!$AN54)>0,G55-(Immo_blind!$AI54-G55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(H55-(Immo_blind!$AI54-H55*Immo_blind!$AN54)>0,H55-(Immo_blind!$AI54-H55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(I55-(Immo_blind!$AI54-I55*Immo_blind!$AN54)>0,I55-(Immo_blind!$AI54-I55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(J55-(Immo_blind!$AI54-J55*Immo_blind!$AN54)>0,J55-(Immo_blind!$AI54-J55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(K55-(Immo_blind!$AI54-K55*Immo_blind!$AN54)>0,K55-(Immo_blind!$AI54-K55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(L55-(Immo_blind!$AI54-L55*Immo_blind!$AN54)>0,L55-(Immo_blind!$AI54-L55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(M55-(Immo_blind!$AI54-M55*Immo_blind!$AN54)>0,M55-(Immo_blind!$AI54-M55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(N55-(Immo_blind!$AI54-N55*Immo_blind!$AN54)>0,N55-(Immo_blind!$AI54-N55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(O55-(Immo_blind!$AI54-O55*Immo_blind!$AN54)>0,O55-(Immo_blind!$AI54-O55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(P55-(Immo_blind!$AI54-P55*Immo_blind!$AN54)>0,P55-(Immo_blind!$AI54-P55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(Q55-(Immo_blind!$AI54-Q55*Immo_blind!$AN54)>0,Q55-(Immo_blind!$AI54-Q55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(R55-(Immo_blind!$AI54-R55*Immo_blind!$AN54)>0,R55-(Immo_blind!$AI54-R55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(S55-(Immo_blind!$AI54-S55*Immo_blind!$AN54)>0,S55-(Immo_blind!$AI54-S55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(T55-(Immo_blind!$AI54-T55*Immo_blind!$AN54)>0,T55-(Immo_blind!$AI54-T55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(U55-(Immo_blind!$AI54-U55*Immo_blind!$AN54)>0,U55-(Immo_blind!$AI54-U55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(V55-(Immo_blind!$AI54-V55*Immo_blind!$AN54)>0,V55-(Immo_blind!$AI54-V55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(W55-(Immo_blind!$AI54-W55*Immo_blind!$AN54)>0,W55-(Immo_blind!$AI54-W55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(X55-(Immo_blind!$AI54-X55*Immo_blind!$AN54)>0,X55-(Immo_blind!$AI54-X55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(Y55-(Immo_blind!$AI54-Y55*Immo_blind!$AN54)>0,Y55-(Immo_blind!$AI54-Y55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(Z55-(Immo_blind!$AI54-Z55*Immo_blind!$AN54)>0,Z55-(Immo_blind!$AI54-Z55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AA55-(Immo_blind!$AI54-AA55*Immo_blind!$AN54)>0,AA55-(Immo_blind!$AI54-AA55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AB55-(Immo_blind!$AI54-AB55*Immo_blind!$AN54)>0,AB55-(Immo_blind!$AI54-AB55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AC55-(Immo_blind!$AI54-AC55*Immo_blind!$AN54)>0,AC55-(Immo_blind!$AI54-AC55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AD55-(Immo_blind!$AI54-AD55*Immo_blind!$AN54)>0,AD55-(Immo_blind!$AI54-AD55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AE55-(Immo_blind!$AI54-AE55*Immo_blind!$AN54)>0,AE55-(Immo_blind!$AI54-AE55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AF55-(Immo_blind!$AI54-AF55*Immo_blind!$AN54)>0,AF55-(Immo_blind!$AI54-AF55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AG55-(Immo_blind!$AI54-AG55*Immo_blind!$AN54)>0,AG55-(Immo_blind!$AI54-AG55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AH55-(Immo_blind!$AI54-AH55*Immo_blind!$AN54)>0,AH55-(Immo_blind!$AI54-AH55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AI55-(Immo_blind!$AI54-AI55*Immo_blind!$AN54)>0,AI55-(Immo_blind!$AI54-AI55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AJ55-(Immo_blind!$AI54-AJ55*Immo_blind!$AN54)>0,AJ55-(Immo_blind!$AI54-AJ55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AK55-(Immo_blind!$AI54-AK55*Immo_blind!$AN54)>0,AK55-(Immo_blind!$AI54-AK55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AL55-(Immo_blind!$AI54-AL55*Immo_blind!$AN54)>0,AL55-(Immo_blind!$AI54-AL55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AM55-(Immo_blind!$AI54-AM55*Immo_blind!$AN54)>0,AM55-(Immo_blind!$AI54-AM55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AN55-(Immo_blind!$AI54-AN55*Immo_blind!$AN54)>0,AN55-(Immo_blind!$AI54-AN55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AO55-(Immo_blind!$AI54-AO55*Immo_blind!$AN54)>0,AO55-(Immo_blind!$AI54-AO55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AP55-(Immo_blind!$AI54-AP55*Immo_blind!$AN54)>0,AP55-(Immo_blind!$AI54-AP55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AQ55-(Immo_blind!$AI54-AQ55*Immo_blind!$AN54)>0,AQ55-(Immo_blind!$AI54-AQ55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AR55-(Immo_blind!$AI54-AR55*Immo_blind!$AN54)>0,AR55-(Immo_blind!$AI54-AR55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AS55-(Immo_blind!$AI54-AS55*Immo_blind!$AN54)>0,AS55-(Immo_blind!$AI54-AS55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AT55-(Immo_blind!$AI54-AT55*Immo_blind!$AN54)>0,AT55-(Immo_blind!$AI54-AT55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AU55-(Immo_blind!$AI54-AU55*Immo_blind!$AN54)>0,AU55-(Immo_blind!$AI54-AU55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AV55-(Immo_blind!$AI54-AV55*Immo_blind!$AN54)>0,AV55-(Immo_blind!$AI54-AV55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AW55-(Immo_blind!$AI54-AW55*Immo_blind!$AN54)>0,AW55-(Immo_blind!$AI54-AW55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AX55-(Immo_blind!$AI54-AX55*Immo_blind!$AN54)>0,AX55-(Immo_blind!$AI54-AX55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AY55-(Immo_blind!$AI54-AY55*Immo_blind!$AN54)>0,AY55-(Immo_blind!$AI54-AY55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(AZ55-(Immo_blind!$AI54-AZ55*Immo_blind!$AN54)>0,AZ55-(Immo_blind!$AI54-AZ55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BA55-(Immo_blind!$AI54-BA55*Immo_blind!$AN54)>0,BA55-(Immo_blind!$AI54-BA55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BB55-(Immo_blind!$AI54-BB55*Immo_blind!$AN54)>0,BB55-(Immo_blind!$AI54-BB55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BC55-(Immo_blind!$AI54-BC55*Immo_blind!$AN54)>0,BC55-(Immo_blind!$AI54-BC55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BD55-(Immo_blind!$AI54-BD55*Immo_blind!$AN54)>0,BD55-(Immo_blind!$AI54-BD55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BE55-(Immo_blind!$AI54-BE55*Immo_blind!$AN54)>0,BE55-(Immo_blind!$AI54-BE55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BF55-(Immo_blind!$AI54-BF55*Immo_blind!$AN54)>0,BF55-(Immo_blind!$AI54-BF55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BG55-(Immo_blind!$AI54-BG55*Immo_blind!$AN54)>0,BG55-(Immo_blind!$AI54-BG55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BH55-(Immo_blind!$AI54-BH55*Immo_blind!$AN54)>0,BH55-(Immo_blind!$AI54-BH55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BI55-(Immo_blind!$AI54-BI55*Immo_blind!$AN54)>0,BI55-(Immo_blind!$AI54-BI55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BJ55-(Immo_blind!$AI54-BJ55*Immo_blind!$AN54)>0,BJ55-(Immo_blind!$AI54-BJ55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BK55-(Immo_blind!$AI54-BK55*Immo_blind!$AN54)>0,BK55-(Immo_blind!$AI54-BK55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BL55-(Immo_blind!$AI54-BL55*Immo_blind!$AN54)>0,BL55-(Immo_blind!$AI54-BL55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BM55-(Immo_blind!$AI54-BM55*Immo_blind!$AN54)>0,BM55-(Immo_blind!$AI54-BM55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BN55-(Immo_blind!$AI54-BN55*Immo_blind!$AN54)>0,BN55-(Immo_blind!$AI54-BN55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BO55-(Immo_blind!$AI54-BO55*Immo_blind!$AN54)>0,BO55-(Immo_blind!$AI54-BO55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BP55-(Immo_blind!$AI54-BP55*Immo_blind!$AN54)>0,BP55-(Immo_blind!$AI54-BP55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BQ55-(Immo_blind!$AI54-BQ55*Immo_blind!$AN54)>0,BQ55-(Immo_blind!$AI54-BQ55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BR55-(Immo_blind!$AI54-BR55*Immo_blind!$AN54)>0,BR55-(Immo_blind!$AI54-BR55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BS55-(Immo_blind!$AI54-BS55*Immo_blind!$AN54)>0,BS55-(Immo_blind!$AI54-BS55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BT55-(Immo_blind!$AI54-BT55*Immo_blind!$AN54)>0,BT55-(Immo_blind!$AI54-BT55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BU55-(Immo_blind!$AI54-BU55*Immo_blind!$AN54)>0,BU55-(Immo_blind!$AI54-BU55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BV55-(Immo_blind!$AI54-BV55*Immo_blind!$AN54)>0,BV55-(Immo_blind!$AI54-BV55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BW55-(Immo_blind!$AI54-BW55*Immo_blind!$AN54)>0,BW55-(Immo_blind!$AI54-BW55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BX55-(Immo_blind!$AI54-BX55*Immo_blind!$AN54)>0,BX55-(Immo_blind!$AI54-BX55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BY55-(Immo_blind!$AI54-BY55*Immo_blind!$AN54)>0,BY55-(Immo_blind!$AI54-BY55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(BZ55-(Immo_blind!$AI54-BZ55*Immo_blind!$AN54)>0,BZ55-(Immo_blind!$AI54-BZ55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(CA55-(Immo_blind!$AI54-CA55*Immo_blind!$AN54)>0,CA55-(Immo_blind!$AI54-CA55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(CB55-(Immo_blind!$AI54-CB55*Immo_blind!$AN54)>0,CB55-(Immo_blind!$AI54-CB55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(CC55-(Immo_blind!$AI54-CC55*Immo_blind!$AN54)>0,CC55-(Immo_blind!$AI54-CC55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(CD55-(Immo_blind!$AI54-CD55*Immo_blind!$AN54)>0,CD55-(Immo_blind!$AI54-CD55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(CE55-(Immo_blind!$AI54-CE55*Immo_blind!$AN54)>0,CE55-(Immo_blind!$AI54-CE55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(CF55-(Immo_blind!$AI54-CF55*Immo_blind!$AN54)>0,CF55-(Immo_blind!$AI54-CF55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(CG55-(Immo_blind!$AI54-CG55*Immo_blind!$AN54)>0,CG55-(Immo_blind!$AI54-CG55*Immo_blind!$AN54),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F55,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F55,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA54,\nIF(CH55-(Immo_blind!$AI54-CH55*Immo_blind!$AN54)>0,CH55-(Immo_blind!$AI54-CH55*Immo_blind!$AN54),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2071},{"$f":"IFERROR(IF(CL$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nG55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nH55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nI55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nJ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nK55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nL55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nM55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nN55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nO55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nP55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nQ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nR55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nS55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nT55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nU55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nV55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nW55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nX55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nY55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nZ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAA55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAB55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAC55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAD55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAE55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAF55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAG55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAH55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAI55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAJ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAK55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAL55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAM55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAN55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAO55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAP55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAQ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAR55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAS55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAT55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAU55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAV55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAW55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAX55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAY55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nAZ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBA55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBB55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBC55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBD55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBE55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBF55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBG55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBH55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBI55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBJ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBK55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBL55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBM55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBN55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBO55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBP55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBQ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBR55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBS55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBT55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBU55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBV55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBW55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBX55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBY55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nBZ55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCA55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCB55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCC55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCD55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCE55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCF55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCG55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCH55*Immo_blind!$AN54),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nCI55*Immo_blind!$AN54),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2071},{"$f":"IFERROR(IF(FQ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(G55<>0,Immo_blind!$AI54-Immo_dev!CL55,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(H55<>0,Immo_blind!$AI54-Immo_dev!CM55,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(I55<>0,Immo_blind!$AI54-Immo_dev!CN55,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(J55<>0,Immo_blind!$AI54-Immo_dev!CO55,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(K55<>0,Immo_blind!$AI54-Immo_dev!CP55,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(L55<>0,Immo_blind!$AI54-Immo_dev!CQ55,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(M55<>0,Immo_blind!$AI54-Immo_dev!CR55,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(N55<>0,Immo_blind!$AI54-Immo_dev!CS55,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(O55<>0,Immo_blind!$AI54-Immo_dev!CT55,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(P55<>0,Immo_blind!$AI54-Immo_dev!CU55,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(Q55<>0,Immo_blind!$AI54-Immo_dev!CV55,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(R55<>0,Immo_blind!$AI54-Immo_dev!CW55,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(S55<>0,Immo_blind!$AI54-Immo_dev!CX55,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(T55<>0,Immo_blind!$AI54-Immo_dev!CY55,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(U55<>0,Immo_blind!$AI54-Immo_dev!CZ55,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(V55<>0,Immo_blind!$AI54-Immo_dev!DA55,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(W55<>0,Immo_blind!$AI54-Immo_dev!DB55,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(X55<>0,Immo_blind!$AI54-Immo_dev!DC55,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(Y55<>0,Immo_blind!$AI54-Immo_dev!DD55,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(Z55<>0,Immo_blind!$AI54-Immo_dev!DE55,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AA55<>0,Immo_blind!$AI54-Immo_dev!DF55,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AB55<>0,Immo_blind!$AI54-Immo_dev!DG55,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AC55<>0,Immo_blind!$AI54-Immo_dev!DH55,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AD55<>0,Immo_blind!$AI54-Immo_dev!DI55,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AE55<>0,Immo_blind!$AI54-Immo_dev!DJ55,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AF55<>0,Immo_blind!$AI54-Immo_dev!DK55,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AG55<>0,Immo_blind!$AI54-Immo_dev!DL55,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AH55<>0,Immo_blind!$AI54-Immo_dev!DM55,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AI55<>0,Immo_blind!$AI54-Immo_dev!DN55,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ55<>0,Immo_blind!$AI54-Immo_dev!DO55,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AK55<>0,Immo_blind!$AI54-Immo_dev!DP55,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AL55<>0,Immo_blind!$AI54-Immo_dev!DQ55,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AM55<>0,Immo_blind!$AI54-Immo_dev!DR55,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AN55<>0,Immo_blind!$AI54-Immo_dev!DS55,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AO55<>0,Immo_blind!$AI54-Immo_dev!DT55,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AP55<>0,Immo_blind!$AI54-Immo_dev!DU55,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ55<>0,Immo_blind!$AI54-Immo_dev!DV55,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AR55<>0,Immo_blind!$AI54-Immo_dev!DW55,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AS55<>0,Immo_blind!$AI54-Immo_dev!DX55,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AT55<>0,Immo_blind!$AI54-Immo_dev!DY55,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AU55<>0,Immo_blind!$AI54-Immo_dev!DZ55,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AV55<>0,Immo_blind!$AI54-Immo_dev!EA55,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AW55<>0,Immo_blind!$AI54-Immo_dev!EB55,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AX55<>0,Immo_blind!$AI54-Immo_dev!EC55,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AY55<>0,Immo_blind!$AI54-Immo_dev!ED55,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ55<>0,Immo_blind!$AI54-Immo_dev!EE55,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BA55<>0,Immo_blind!$AI54-Immo_dev!EF55,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BB55<>0,Immo_blind!$AI54-Immo_dev!EG55,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BC55<>0,Immo_blind!$AI54-Immo_dev!EH55,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BD55<>0,Immo_blind!$AI54-Immo_dev!EI55,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BE55<>0,Immo_blind!$AI54-Immo_dev!EJ55,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BF55<>0,Immo_blind!$AI54-Immo_dev!EK55,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BG55<>0,Immo_blind!$AI54-Immo_dev!EL55,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BH55<>0,Immo_blind!$AI54-Immo_dev!EM55,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BI55<>0,Immo_blind!$AI54-Immo_dev!EN55,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ55<>0,Immo_blind!$AI54-Immo_dev!EO55,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BK55<>0,Immo_blind!$AI54-Immo_dev!EP55,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BL55<>0,Immo_blind!$AI54-Immo_dev!EQ55,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BM55<>0,Immo_blind!$AI54-Immo_dev!ER55,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BN55<>0,Immo_blind!$AI54-Immo_dev!ES55,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BO55<>0,Immo_blind!$AI54-Immo_dev!ET55,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BP55<>0,Immo_blind!$AI54-Immo_dev!EU55,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ55<>0,Immo_blind!$AI54-Immo_dev!EV55,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BR55<>0,Immo_blind!$AI54-Immo_dev!EW55,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BS55<>0,Immo_blind!$AI54-Immo_dev!EX55,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BT55<>0,Immo_blind!$AI54-Immo_dev!EY55,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BU55<>0,Immo_blind!$AI54-Immo_dev!EZ55,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BV55<>0,Immo_blind!$AI54-Immo_dev!FA55,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BW55<>0,Immo_blind!$AI54-Immo_dev!FB55,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BX55<>0,Immo_blind!$AI54-Immo_dev!FC55,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BY55<>0,Immo_blind!$AI54-Immo_dev!FD55,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ55<>0,Immo_blind!$AI54-Immo_dev!FE55,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CA55<>0,Immo_blind!$AI54-Immo_dev!FF55,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CB55<>0,Immo_blind!$AI54-Immo_dev!FG55,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CC55<>0,Immo_blind!$AI54-Immo_dev!FH55,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CD55<>0,Immo_blind!$AI54-Immo_dev!FI55,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CE55<>0,Immo_blind!$AI54-Immo_dev!FJ55,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CF55<>0,Immo_blind!$AI54-Immo_dev!FK55,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CG55<>0,Immo_blind!$AI54-Immo_dev!FL55,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CH55<>0,Immo_blind!$AI54-Immo_dev!FM55,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F55,Immo_blind!$A$3:$A$93,0),0,\nIF(CI55<>0,Immo_blind!$AI54-Immo_dev!FN55,0)),0)","v":0}]
[2072,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2072},{"$f":"IFERROR(IF(G$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(F56-(Immo_blind!$AI55-F56*Immo_blind!$AN55)>0,F56-(Immo_blind!$AI55-F56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(G56-(Immo_blind!$AI55-G56*Immo_blind!$AN55)>0,G56-(Immo_blind!$AI55-G56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(H56-(Immo_blind!$AI55-H56*Immo_blind!$AN55)>0,H56-(Immo_blind!$AI55-H56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(I56-(Immo_blind!$AI55-I56*Immo_blind!$AN55)>0,I56-(Immo_blind!$AI55-I56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(J56-(Immo_blind!$AI55-J56*Immo_blind!$AN55)>0,J56-(Immo_blind!$AI55-J56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(K56-(Immo_blind!$AI55-K56*Immo_blind!$AN55)>0,K56-(Immo_blind!$AI55-K56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(L56-(Immo_blind!$AI55-L56*Immo_blind!$AN55)>0,L56-(Immo_blind!$AI55-L56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(M56-(Immo_blind!$AI55-M56*Immo_blind!$AN55)>0,M56-(Immo_blind!$AI55-M56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(N56-(Immo_blind!$AI55-N56*Immo_blind!$AN55)>0,N56-(Immo_blind!$AI55-N56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(O56-(Immo_blind!$AI55-O56*Immo_blind!$AN55)>0,O56-(Immo_blind!$AI55-O56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(P56-(Immo_blind!$AI55-P56*Immo_blind!$AN55)>0,P56-(Immo_blind!$AI55-P56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(Q56-(Immo_blind!$AI55-Q56*Immo_blind!$AN55)>0,Q56-(Immo_blind!$AI55-Q56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(R56-(Immo_blind!$AI55-R56*Immo_blind!$AN55)>0,R56-(Immo_blind!$AI55-R56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(S56-(Immo_blind!$AI55-S56*Immo_blind!$AN55)>0,S56-(Immo_blind!$AI55-S56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(T56-(Immo_blind!$AI55-T56*Immo_blind!$AN55)>0,T56-(Immo_blind!$AI55-T56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(U56-(Immo_blind!$AI55-U56*Immo_blind!$AN55)>0,U56-(Immo_blind!$AI55-U56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(V56-(Immo_blind!$AI55-V56*Immo_blind!$AN55)>0,V56-(Immo_blind!$AI55-V56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(W56-(Immo_blind!$AI55-W56*Immo_blind!$AN55)>0,W56-(Immo_blind!$AI55-W56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(X56-(Immo_blind!$AI55-X56*Immo_blind!$AN55)>0,X56-(Immo_blind!$AI55-X56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(Y56-(Immo_blind!$AI55-Y56*Immo_blind!$AN55)>0,Y56-(Immo_blind!$AI55-Y56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(Z56-(Immo_blind!$AI55-Z56*Immo_blind!$AN55)>0,Z56-(Immo_blind!$AI55-Z56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AA56-(Immo_blind!$AI55-AA56*Immo_blind!$AN55)>0,AA56-(Immo_blind!$AI55-AA56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AB56-(Immo_blind!$AI55-AB56*Immo_blind!$AN55)>0,AB56-(Immo_blind!$AI55-AB56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AC56-(Immo_blind!$AI55-AC56*Immo_blind!$AN55)>0,AC56-(Immo_blind!$AI55-AC56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AD56-(Immo_blind!$AI55-AD56*Immo_blind!$AN55)>0,AD56-(Immo_blind!$AI55-AD56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AE56-(Immo_blind!$AI55-AE56*Immo_blind!$AN55)>0,AE56-(Immo_blind!$AI55-AE56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AF56-(Immo_blind!$AI55-AF56*Immo_blind!$AN55)>0,AF56-(Immo_blind!$AI55-AF56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AG56-(Immo_blind!$AI55-AG56*Immo_blind!$AN55)>0,AG56-(Immo_blind!$AI55-AG56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AH56-(Immo_blind!$AI55-AH56*Immo_blind!$AN55)>0,AH56-(Immo_blind!$AI55-AH56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AI56-(Immo_blind!$AI55-AI56*Immo_blind!$AN55)>0,AI56-(Immo_blind!$AI55-AI56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AJ56-(Immo_blind!$AI55-AJ56*Immo_blind!$AN55)>0,AJ56-(Immo_blind!$AI55-AJ56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AK56-(Immo_blind!$AI55-AK56*Immo_blind!$AN55)>0,AK56-(Immo_blind!$AI55-AK56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AL56-(Immo_blind!$AI55-AL56*Immo_blind!$AN55)>0,AL56-(Immo_blind!$AI55-AL56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AM56-(Immo_blind!$AI55-AM56*Immo_blind!$AN55)>0,AM56-(Immo_blind!$AI55-AM56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AN56-(Immo_blind!$AI55-AN56*Immo_blind!$AN55)>0,AN56-(Immo_blind!$AI55-AN56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AO56-(Immo_blind!$AI55-AO56*Immo_blind!$AN55)>0,AO56-(Immo_blind!$AI55-AO56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AP56-(Immo_blind!$AI55-AP56*Immo_blind!$AN55)>0,AP56-(Immo_blind!$AI55-AP56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AQ56-(Immo_blind!$AI55-AQ56*Immo_blind!$AN55)>0,AQ56-(Immo_blind!$AI55-AQ56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AR56-(Immo_blind!$AI55-AR56*Immo_blind!$AN55)>0,AR56-(Immo_blind!$AI55-AR56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AS56-(Immo_blind!$AI55-AS56*Immo_blind!$AN55)>0,AS56-(Immo_blind!$AI55-AS56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AT56-(Immo_blind!$AI55-AT56*Immo_blind!$AN55)>0,AT56-(Immo_blind!$AI55-AT56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AU56-(Immo_blind!$AI55-AU56*Immo_blind!$AN55)>0,AU56-(Immo_blind!$AI55-AU56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AV56-(Immo_blind!$AI55-AV56*Immo_blind!$AN55)>0,AV56-(Immo_blind!$AI55-AV56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AW56-(Immo_blind!$AI55-AW56*Immo_blind!$AN55)>0,AW56-(Immo_blind!$AI55-AW56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AX56-(Immo_blind!$AI55-AX56*Immo_blind!$AN55)>0,AX56-(Immo_blind!$AI55-AX56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AY56-(Immo_blind!$AI55-AY56*Immo_blind!$AN55)>0,AY56-(Immo_blind!$AI55-AY56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(AZ56-(Immo_blind!$AI55-AZ56*Immo_blind!$AN55)>0,AZ56-(Immo_blind!$AI55-AZ56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BA56-(Immo_blind!$AI55-BA56*Immo_blind!$AN55)>0,BA56-(Immo_blind!$AI55-BA56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BB56-(Immo_blind!$AI55-BB56*Immo_blind!$AN55)>0,BB56-(Immo_blind!$AI55-BB56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BC56-(Immo_blind!$AI55-BC56*Immo_blind!$AN55)>0,BC56-(Immo_blind!$AI55-BC56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BD56-(Immo_blind!$AI55-BD56*Immo_blind!$AN55)>0,BD56-(Immo_blind!$AI55-BD56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BE56-(Immo_blind!$AI55-BE56*Immo_blind!$AN55)>0,BE56-(Immo_blind!$AI55-BE56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BF56-(Immo_blind!$AI55-BF56*Immo_blind!$AN55)>0,BF56-(Immo_blind!$AI55-BF56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BG56-(Immo_blind!$AI55-BG56*Immo_blind!$AN55)>0,BG56-(Immo_blind!$AI55-BG56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BH56-(Immo_blind!$AI55-BH56*Immo_blind!$AN55)>0,BH56-(Immo_blind!$AI55-BH56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BI56-(Immo_blind!$AI55-BI56*Immo_blind!$AN55)>0,BI56-(Immo_blind!$AI55-BI56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BJ56-(Immo_blind!$AI55-BJ56*Immo_blind!$AN55)>0,BJ56-(Immo_blind!$AI55-BJ56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BK56-(Immo_blind!$AI55-BK56*Immo_blind!$AN55)>0,BK56-(Immo_blind!$AI55-BK56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BL56-(Immo_blind!$AI55-BL56*Immo_blind!$AN55)>0,BL56-(Immo_blind!$AI55-BL56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BM56-(Immo_blind!$AI55-BM56*Immo_blind!$AN55)>0,BM56-(Immo_blind!$AI55-BM56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BN56-(Immo_blind!$AI55-BN56*Immo_blind!$AN55)>0,BN56-(Immo_blind!$AI55-BN56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BO56-(Immo_blind!$AI55-BO56*Immo_blind!$AN55)>0,BO56-(Immo_blind!$AI55-BO56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BP56-(Immo_blind!$AI55-BP56*Immo_blind!$AN55)>0,BP56-(Immo_blind!$AI55-BP56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BQ56-(Immo_blind!$AI55-BQ56*Immo_blind!$AN55)>0,BQ56-(Immo_blind!$AI55-BQ56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BR56-(Immo_blind!$AI55-BR56*Immo_blind!$AN55)>0,BR56-(Immo_blind!$AI55-BR56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BS56-(Immo_blind!$AI55-BS56*Immo_blind!$AN55)>0,BS56-(Immo_blind!$AI55-BS56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BT56-(Immo_blind!$AI55-BT56*Immo_blind!$AN55)>0,BT56-(Immo_blind!$AI55-BT56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BU56-(Immo_blind!$AI55-BU56*Immo_blind!$AN55)>0,BU56-(Immo_blind!$AI55-BU56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BV56-(Immo_blind!$AI55-BV56*Immo_blind!$AN55)>0,BV56-(Immo_blind!$AI55-BV56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BW56-(Immo_blind!$AI55-BW56*Immo_blind!$AN55)>0,BW56-(Immo_blind!$AI55-BW56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BX56-(Immo_blind!$AI55-BX56*Immo_blind!$AN55)>0,BX56-(Immo_blind!$AI55-BX56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BY56-(Immo_blind!$AI55-BY56*Immo_blind!$AN55)>0,BY56-(Immo_blind!$AI55-BY56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(BZ56-(Immo_blind!$AI55-BZ56*Immo_blind!$AN55)>0,BZ56-(Immo_blind!$AI55-BZ56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(CA56-(Immo_blind!$AI55-CA56*Immo_blind!$AN55)>0,CA56-(Immo_blind!$AI55-CA56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(CB56-(Immo_blind!$AI55-CB56*Immo_blind!$AN55)>0,CB56-(Immo_blind!$AI55-CB56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(CC56-(Immo_blind!$AI55-CC56*Immo_blind!$AN55)>0,CC56-(Immo_blind!$AI55-CC56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(CD56-(Immo_blind!$AI55-CD56*Immo_blind!$AN55)>0,CD56-(Immo_blind!$AI55-CD56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(CE56-(Immo_blind!$AI55-CE56*Immo_blind!$AN55)>0,CE56-(Immo_blind!$AI55-CE56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(CF56-(Immo_blind!$AI55-CF56*Immo_blind!$AN55)>0,CF56-(Immo_blind!$AI55-CF56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(CG56-(Immo_blind!$AI55-CG56*Immo_blind!$AN55)>0,CG56-(Immo_blind!$AI55-CG56*Immo_blind!$AN55),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F56,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F56,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA55,\nIF(CH56-(Immo_blind!$AI55-CH56*Immo_blind!$AN55)>0,CH56-(Immo_blind!$AI55-CH56*Immo_blind!$AN55),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2072},{"$f":"IFERROR(IF(CL$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nG56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nH56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nI56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nJ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nK56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nL56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nM56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nN56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nO56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nP56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nQ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nR56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nS56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nT56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nU56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nV56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nW56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nX56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nY56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nZ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAA56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAB56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAC56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAD56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAE56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAF56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAG56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAH56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAI56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAJ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAK56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAL56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAM56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAN56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAO56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAP56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAQ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAR56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAS56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAT56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAU56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAV56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAW56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAX56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAY56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nAZ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBA56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBB56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBC56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBD56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBE56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBF56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBG56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBH56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBI56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBJ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBK56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBL56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBM56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBN56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBO56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBP56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBQ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBR56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBS56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBT56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBU56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBV56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBW56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBX56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBY56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nBZ56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCA56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCB56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCC56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCD56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCE56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCF56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCG56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCH56*Immo_blind!$AN55),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nCI56*Immo_blind!$AN55),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2072},{"$f":"IFERROR(IF(FQ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(G56<>0,Immo_blind!$AI55-Immo_dev!CL56,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(H56<>0,Immo_blind!$AI55-Immo_dev!CM56,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(I56<>0,Immo_blind!$AI55-Immo_dev!CN56,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(J56<>0,Immo_blind!$AI55-Immo_dev!CO56,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(K56<>0,Immo_blind!$AI55-Immo_dev!CP56,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(L56<>0,Immo_blind!$AI55-Immo_dev!CQ56,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(M56<>0,Immo_blind!$AI55-Immo_dev!CR56,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(N56<>0,Immo_blind!$AI55-Immo_dev!CS56,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(O56<>0,Immo_blind!$AI55-Immo_dev!CT56,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(P56<>0,Immo_blind!$AI55-Immo_dev!CU56,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(Q56<>0,Immo_blind!$AI55-Immo_dev!CV56,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(R56<>0,Immo_blind!$AI55-Immo_dev!CW56,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(S56<>0,Immo_blind!$AI55-Immo_dev!CX56,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(T56<>0,Immo_blind!$AI55-Immo_dev!CY56,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(U56<>0,Immo_blind!$AI55-Immo_dev!CZ56,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(V56<>0,Immo_blind!$AI55-Immo_dev!DA56,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(W56<>0,Immo_blind!$AI55-Immo_dev!DB56,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(X56<>0,Immo_blind!$AI55-Immo_dev!DC56,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(Y56<>0,Immo_blind!$AI55-Immo_dev!DD56,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(Z56<>0,Immo_blind!$AI55-Immo_dev!DE56,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AA56<>0,Immo_blind!$AI55-Immo_dev!DF56,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AB56<>0,Immo_blind!$AI55-Immo_dev!DG56,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AC56<>0,Immo_blind!$AI55-Immo_dev!DH56,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AD56<>0,Immo_blind!$AI55-Immo_dev!DI56,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AE56<>0,Immo_blind!$AI55-Immo_dev!DJ56,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AF56<>0,Immo_blind!$AI55-Immo_dev!DK56,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AG56<>0,Immo_blind!$AI55-Immo_dev!DL56,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AH56<>0,Immo_blind!$AI55-Immo_dev!DM56,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AI56<>0,Immo_blind!$AI55-Immo_dev!DN56,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ56<>0,Immo_blind!$AI55-Immo_dev!DO56,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AK56<>0,Immo_blind!$AI55-Immo_dev!DP56,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AL56<>0,Immo_blind!$AI55-Immo_dev!DQ56,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AM56<>0,Immo_blind!$AI55-Immo_dev!DR56,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AN56<>0,Immo_blind!$AI55-Immo_dev!DS56,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AO56<>0,Immo_blind!$AI55-Immo_dev!DT56,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AP56<>0,Immo_blind!$AI55-Immo_dev!DU56,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ56<>0,Immo_blind!$AI55-Immo_dev!DV56,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AR56<>0,Immo_blind!$AI55-Immo_dev!DW56,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AS56<>0,Immo_blind!$AI55-Immo_dev!DX56,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AT56<>0,Immo_blind!$AI55-Immo_dev!DY56,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AU56<>0,Immo_blind!$AI55-Immo_dev!DZ56,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AV56<>0,Immo_blind!$AI55-Immo_dev!EA56,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AW56<>0,Immo_blind!$AI55-Immo_dev!EB56,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AX56<>0,Immo_blind!$AI55-Immo_dev!EC56,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AY56<>0,Immo_blind!$AI55-Immo_dev!ED56,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ56<>0,Immo_blind!$AI55-Immo_dev!EE56,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BA56<>0,Immo_blind!$AI55-Immo_dev!EF56,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BB56<>0,Immo_blind!$AI55-Immo_dev!EG56,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BC56<>0,Immo_blind!$AI55-Immo_dev!EH56,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BD56<>0,Immo_blind!$AI55-Immo_dev!EI56,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BE56<>0,Immo_blind!$AI55-Immo_dev!EJ56,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BF56<>0,Immo_blind!$AI55-Immo_dev!EK56,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BG56<>0,Immo_blind!$AI55-Immo_dev!EL56,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BH56<>0,Immo_blind!$AI55-Immo_dev!EM56,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BI56<>0,Immo_blind!$AI55-Immo_dev!EN56,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ56<>0,Immo_blind!$AI55-Immo_dev!EO56,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BK56<>0,Immo_blind!$AI55-Immo_dev!EP56,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BL56<>0,Immo_blind!$AI55-Immo_dev!EQ56,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BM56<>0,Immo_blind!$AI55-Immo_dev!ER56,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BN56<>0,Immo_blind!$AI55-Immo_dev!ES56,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BO56<>0,Immo_blind!$AI55-Immo_dev!ET56,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BP56<>0,Immo_blind!$AI55-Immo_dev!EU56,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ56<>0,Immo_blind!$AI55-Immo_dev!EV56,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BR56<>0,Immo_blind!$AI55-Immo_dev!EW56,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BS56<>0,Immo_blind!$AI55-Immo_dev!EX56,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BT56<>0,Immo_blind!$AI55-Immo_dev!EY56,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BU56<>0,Immo_blind!$AI55-Immo_dev!EZ56,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BV56<>0,Immo_blind!$AI55-Immo_dev!FA56,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BW56<>0,Immo_blind!$AI55-Immo_dev!FB56,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BX56<>0,Immo_blind!$AI55-Immo_dev!FC56,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BY56<>0,Immo_blind!$AI55-Immo_dev!FD56,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ56<>0,Immo_blind!$AI55-Immo_dev!FE56,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CA56<>0,Immo_blind!$AI55-Immo_dev!FF56,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CB56<>0,Immo_blind!$AI55-Immo_dev!FG56,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CC56<>0,Immo_blind!$AI55-Immo_dev!FH56,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CD56<>0,Immo_blind!$AI55-Immo_dev!FI56,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CE56<>0,Immo_blind!$AI55-Immo_dev!FJ56,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CF56<>0,Immo_blind!$AI55-Immo_dev!FK56,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CG56<>0,Immo_blind!$AI55-Immo_dev!FL56,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CH56<>0,Immo_blind!$AI55-Immo_dev!FM56,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F56,Immo_blind!$A$3:$A$93,0),0,\nIF(CI56<>0,Immo_blind!$AI55-Immo_dev!FN56,0)),0)","v":0}]
[2073,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2073},{"$f":"IFERROR(IF(G$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(F57-(Immo_blind!$AI56-F57*Immo_blind!$AN56)>0,F57-(Immo_blind!$AI56-F57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(G57-(Immo_blind!$AI56-G57*Immo_blind!$AN56)>0,G57-(Immo_blind!$AI56-G57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(H57-(Immo_blind!$AI56-H57*Immo_blind!$AN56)>0,H57-(Immo_blind!$AI56-H57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(I57-(Immo_blind!$AI56-I57*Immo_blind!$AN56)>0,I57-(Immo_blind!$AI56-I57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(J57-(Immo_blind!$AI56-J57*Immo_blind!$AN56)>0,J57-(Immo_blind!$AI56-J57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(K57-(Immo_blind!$AI56-K57*Immo_blind!$AN56)>0,K57-(Immo_blind!$AI56-K57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(L57-(Immo_blind!$AI56-L57*Immo_blind!$AN56)>0,L57-(Immo_blind!$AI56-L57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(M57-(Immo_blind!$AI56-M57*Immo_blind!$AN56)>0,M57-(Immo_blind!$AI56-M57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(N57-(Immo_blind!$AI56-N57*Immo_blind!$AN56)>0,N57-(Immo_blind!$AI56-N57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(O57-(Immo_blind!$AI56-O57*Immo_blind!$AN56)>0,O57-(Immo_blind!$AI56-O57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(P57-(Immo_blind!$AI56-P57*Immo_blind!$AN56)>0,P57-(Immo_blind!$AI56-P57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(Q57-(Immo_blind!$AI56-Q57*Immo_blind!$AN56)>0,Q57-(Immo_blind!$AI56-Q57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(R57-(Immo_blind!$AI56-R57*Immo_blind!$AN56)>0,R57-(Immo_blind!$AI56-R57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(S57-(Immo_blind!$AI56-S57*Immo_blind!$AN56)>0,S57-(Immo_blind!$AI56-S57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(T57-(Immo_blind!$AI56-T57*Immo_blind!$AN56)>0,T57-(Immo_blind!$AI56-T57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(U57-(Immo_blind!$AI56-U57*Immo_blind!$AN56)>0,U57-(Immo_blind!$AI56-U57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(V57-(Immo_blind!$AI56-V57*Immo_blind!$AN56)>0,V57-(Immo_blind!$AI56-V57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(W57-(Immo_blind!$AI56-W57*Immo_blind!$AN56)>0,W57-(Immo_blind!$AI56-W57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(X57-(Immo_blind!$AI56-X57*Immo_blind!$AN56)>0,X57-(Immo_blind!$AI56-X57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(Y57-(Immo_blind!$AI56-Y57*Immo_blind!$AN56)>0,Y57-(Immo_blind!$AI56-Y57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(Z57-(Immo_blind!$AI56-Z57*Immo_blind!$AN56)>0,Z57-(Immo_blind!$AI56-Z57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AA57-(Immo_blind!$AI56-AA57*Immo_blind!$AN56)>0,AA57-(Immo_blind!$AI56-AA57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AB57-(Immo_blind!$AI56-AB57*Immo_blind!$AN56)>0,AB57-(Immo_blind!$AI56-AB57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AC57-(Immo_blind!$AI56-AC57*Immo_blind!$AN56)>0,AC57-(Immo_blind!$AI56-AC57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AD57-(Immo_blind!$AI56-AD57*Immo_blind!$AN56)>0,AD57-(Immo_blind!$AI56-AD57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AE57-(Immo_blind!$AI56-AE57*Immo_blind!$AN56)>0,AE57-(Immo_blind!$AI56-AE57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AF57-(Immo_blind!$AI56-AF57*Immo_blind!$AN56)>0,AF57-(Immo_blind!$AI56-AF57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AG57-(Immo_blind!$AI56-AG57*Immo_blind!$AN56)>0,AG57-(Immo_blind!$AI56-AG57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AH57-(Immo_blind!$AI56-AH57*Immo_blind!$AN56)>0,AH57-(Immo_blind!$AI56-AH57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AI57-(Immo_blind!$AI56-AI57*Immo_blind!$AN56)>0,AI57-(Immo_blind!$AI56-AI57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AJ57-(Immo_blind!$AI56-AJ57*Immo_blind!$AN56)>0,AJ57-(Immo_blind!$AI56-AJ57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AK57-(Immo_blind!$AI56-AK57*Immo_blind!$AN56)>0,AK57-(Immo_blind!$AI56-AK57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AL57-(Immo_blind!$AI56-AL57*Immo_blind!$AN56)>0,AL57-(Immo_blind!$AI56-AL57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AM57-(Immo_blind!$AI56-AM57*Immo_blind!$AN56)>0,AM57-(Immo_blind!$AI56-AM57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AN57-(Immo_blind!$AI56-AN57*Immo_blind!$AN56)>0,AN57-(Immo_blind!$AI56-AN57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AO57-(Immo_blind!$AI56-AO57*Immo_blind!$AN56)>0,AO57-(Immo_blind!$AI56-AO57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AP57-(Immo_blind!$AI56-AP57*Immo_blind!$AN56)>0,AP57-(Immo_blind!$AI56-AP57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AQ57-(Immo_blind!$AI56-AQ57*Immo_blind!$AN56)>0,AQ57-(Immo_blind!$AI56-AQ57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AR57-(Immo_blind!$AI56-AR57*Immo_blind!$AN56)>0,AR57-(Immo_blind!$AI56-AR57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AS57-(Immo_blind!$AI56-AS57*Immo_blind!$AN56)>0,AS57-(Immo_blind!$AI56-AS57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AT57-(Immo_blind!$AI56-AT57*Immo_blind!$AN56)>0,AT57-(Immo_blind!$AI56-AT57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AU57-(Immo_blind!$AI56-AU57*Immo_blind!$AN56)>0,AU57-(Immo_blind!$AI56-AU57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AV57-(Immo_blind!$AI56-AV57*Immo_blind!$AN56)>0,AV57-(Immo_blind!$AI56-AV57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AW57-(Immo_blind!$AI56-AW57*Immo_blind!$AN56)>0,AW57-(Immo_blind!$AI56-AW57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AX57-(Immo_blind!$AI56-AX57*Immo_blind!$AN56)>0,AX57-(Immo_blind!$AI56-AX57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AY57-(Immo_blind!$AI56-AY57*Immo_blind!$AN56)>0,AY57-(Immo_blind!$AI56-AY57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(AZ57-(Immo_blind!$AI56-AZ57*Immo_blind!$AN56)>0,AZ57-(Immo_blind!$AI56-AZ57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BA57-(Immo_blind!$AI56-BA57*Immo_blind!$AN56)>0,BA57-(Immo_blind!$AI56-BA57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BB57-(Immo_blind!$AI56-BB57*Immo_blind!$AN56)>0,BB57-(Immo_blind!$AI56-BB57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BC57-(Immo_blind!$AI56-BC57*Immo_blind!$AN56)>0,BC57-(Immo_blind!$AI56-BC57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BD57-(Immo_blind!$AI56-BD57*Immo_blind!$AN56)>0,BD57-(Immo_blind!$AI56-BD57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BE57-(Immo_blind!$AI56-BE57*Immo_blind!$AN56)>0,BE57-(Immo_blind!$AI56-BE57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BF57-(Immo_blind!$AI56-BF57*Immo_blind!$AN56)>0,BF57-(Immo_blind!$AI56-BF57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BG57-(Immo_blind!$AI56-BG57*Immo_blind!$AN56)>0,BG57-(Immo_blind!$AI56-BG57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BH57-(Immo_blind!$AI56-BH57*Immo_blind!$AN56)>0,BH57-(Immo_blind!$AI56-BH57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BI57-(Immo_blind!$AI56-BI57*Immo_blind!$AN56)>0,BI57-(Immo_blind!$AI56-BI57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BJ57-(Immo_blind!$AI56-BJ57*Immo_blind!$AN56)>0,BJ57-(Immo_blind!$AI56-BJ57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BK57-(Immo_blind!$AI56-BK57*Immo_blind!$AN56)>0,BK57-(Immo_blind!$AI56-BK57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BL57-(Immo_blind!$AI56-BL57*Immo_blind!$AN56)>0,BL57-(Immo_blind!$AI56-BL57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BM57-(Immo_blind!$AI56-BM57*Immo_blind!$AN56)>0,BM57-(Immo_blind!$AI56-BM57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BN57-(Immo_blind!$AI56-BN57*Immo_blind!$AN56)>0,BN57-(Immo_blind!$AI56-BN57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BO57-(Immo_blind!$AI56-BO57*Immo_blind!$AN56)>0,BO57-(Immo_blind!$AI56-BO57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BP57-(Immo_blind!$AI56-BP57*Immo_blind!$AN56)>0,BP57-(Immo_blind!$AI56-BP57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BQ57-(Immo_blind!$AI56-BQ57*Immo_blind!$AN56)>0,BQ57-(Immo_blind!$AI56-BQ57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BR57-(Immo_blind!$AI56-BR57*Immo_blind!$AN56)>0,BR57-(Immo_blind!$AI56-BR57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BS57-(Immo_blind!$AI56-BS57*Immo_blind!$AN56)>0,BS57-(Immo_blind!$AI56-BS57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BT57-(Immo_blind!$AI56-BT57*Immo_blind!$AN56)>0,BT57-(Immo_blind!$AI56-BT57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BU57-(Immo_blind!$AI56-BU57*Immo_blind!$AN56)>0,BU57-(Immo_blind!$AI56-BU57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BV57-(Immo_blind!$AI56-BV57*Immo_blind!$AN56)>0,BV57-(Immo_blind!$AI56-BV57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BW57-(Immo_blind!$AI56-BW57*Immo_blind!$AN56)>0,BW57-(Immo_blind!$AI56-BW57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BX57-(Immo_blind!$AI56-BX57*Immo_blind!$AN56)>0,BX57-(Immo_blind!$AI56-BX57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BY57-(Immo_blind!$AI56-BY57*Immo_blind!$AN56)>0,BY57-(Immo_blind!$AI56-BY57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(BZ57-(Immo_blind!$AI56-BZ57*Immo_blind!$AN56)>0,BZ57-(Immo_blind!$AI56-BZ57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(CA57-(Immo_blind!$AI56-CA57*Immo_blind!$AN56)>0,CA57-(Immo_blind!$AI56-CA57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(CB57-(Immo_blind!$AI56-CB57*Immo_blind!$AN56)>0,CB57-(Immo_blind!$AI56-CB57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(CC57-(Immo_blind!$AI56-CC57*Immo_blind!$AN56)>0,CC57-(Immo_blind!$AI56-CC57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(CD57-(Immo_blind!$AI56-CD57*Immo_blind!$AN56)>0,CD57-(Immo_blind!$AI56-CD57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(CE57-(Immo_blind!$AI56-CE57*Immo_blind!$AN56)>0,CE57-(Immo_blind!$AI56-CE57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(CF57-(Immo_blind!$AI56-CF57*Immo_blind!$AN56)>0,CF57-(Immo_blind!$AI56-CF57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(CG57-(Immo_blind!$AI56-CG57*Immo_blind!$AN56)>0,CG57-(Immo_blind!$AI56-CG57*Immo_blind!$AN56),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F57,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F57,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA56,\nIF(CH57-(Immo_blind!$AI56-CH57*Immo_blind!$AN56)>0,CH57-(Immo_blind!$AI56-CH57*Immo_blind!$AN56),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2073},{"$f":"IFERROR(IF(CL$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nG57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nH57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nI57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nJ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nK57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nL57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nM57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nN57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nO57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nP57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nQ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nR57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nS57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nT57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nU57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nV57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nW57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nX57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nY57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nZ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAA57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAB57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAC57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAD57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAE57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAF57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAG57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAH57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAI57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAJ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAK57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAL57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAM57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAN57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAO57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAP57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAQ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAR57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAS57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAT57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAU57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAV57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAW57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAX57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAY57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nAZ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBA57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBB57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBC57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBD57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBE57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBF57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBG57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBH57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBI57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBJ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBK57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBL57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBM57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBN57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBO57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBP57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBQ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBR57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBS57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBT57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBU57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBV57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBW57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBX57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBY57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nBZ57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCA57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCB57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCC57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCD57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCE57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCF57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCG57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCH57*Immo_blind!$AN56),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nCI57*Immo_blind!$AN56),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2073},{"$f":"IFERROR(IF(FQ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(G57<>0,Immo_blind!$AI56-Immo_dev!CL57,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(H57<>0,Immo_blind!$AI56-Immo_dev!CM57,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(I57<>0,Immo_blind!$AI56-Immo_dev!CN57,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(J57<>0,Immo_blind!$AI56-Immo_dev!CO57,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(K57<>0,Immo_blind!$AI56-Immo_dev!CP57,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(L57<>0,Immo_blind!$AI56-Immo_dev!CQ57,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(M57<>0,Immo_blind!$AI56-Immo_dev!CR57,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(N57<>0,Immo_blind!$AI56-Immo_dev!CS57,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(O57<>0,Immo_blind!$AI56-Immo_dev!CT57,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(P57<>0,Immo_blind!$AI56-Immo_dev!CU57,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(Q57<>0,Immo_blind!$AI56-Immo_dev!CV57,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(R57<>0,Immo_blind!$AI56-Immo_dev!CW57,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(S57<>0,Immo_blind!$AI56-Immo_dev!CX57,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(T57<>0,Immo_blind!$AI56-Immo_dev!CY57,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(U57<>0,Immo_blind!$AI56-Immo_dev!CZ57,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(V57<>0,Immo_blind!$AI56-Immo_dev!DA57,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(W57<>0,Immo_blind!$AI56-Immo_dev!DB57,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(X57<>0,Immo_blind!$AI56-Immo_dev!DC57,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(Y57<>0,Immo_blind!$AI56-Immo_dev!DD57,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(Z57<>0,Immo_blind!$AI56-Immo_dev!DE57,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AA57<>0,Immo_blind!$AI56-Immo_dev!DF57,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AB57<>0,Immo_blind!$AI56-Immo_dev!DG57,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AC57<>0,Immo_blind!$AI56-Immo_dev!DH57,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AD57<>0,Immo_blind!$AI56-Immo_dev!DI57,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AE57<>0,Immo_blind!$AI56-Immo_dev!DJ57,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AF57<>0,Immo_blind!$AI56-Immo_dev!DK57,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AG57<>0,Immo_blind!$AI56-Immo_dev!DL57,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AH57<>0,Immo_blind!$AI56-Immo_dev!DM57,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AI57<>0,Immo_blind!$AI56-Immo_dev!DN57,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ57<>0,Immo_blind!$AI56-Immo_dev!DO57,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AK57<>0,Immo_blind!$AI56-Immo_dev!DP57,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AL57<>0,Immo_blind!$AI56-Immo_dev!DQ57,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AM57<>0,Immo_blind!$AI56-Immo_dev!DR57,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AN57<>0,Immo_blind!$AI56-Immo_dev!DS57,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AO57<>0,Immo_blind!$AI56-Immo_dev!DT57,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AP57<>0,Immo_blind!$AI56-Immo_dev!DU57,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ57<>0,Immo_blind!$AI56-Immo_dev!DV57,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AR57<>0,Immo_blind!$AI56-Immo_dev!DW57,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AS57<>0,Immo_blind!$AI56-Immo_dev!DX57,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AT57<>0,Immo_blind!$AI56-Immo_dev!DY57,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AU57<>0,Immo_blind!$AI56-Immo_dev!DZ57,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AV57<>0,Immo_blind!$AI56-Immo_dev!EA57,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AW57<>0,Immo_blind!$AI56-Immo_dev!EB57,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AX57<>0,Immo_blind!$AI56-Immo_dev!EC57,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AY57<>0,Immo_blind!$AI56-Immo_dev!ED57,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ57<>0,Immo_blind!$AI56-Immo_dev!EE57,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BA57<>0,Immo_blind!$AI56-Immo_dev!EF57,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BB57<>0,Immo_blind!$AI56-Immo_dev!EG57,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BC57<>0,Immo_blind!$AI56-Immo_dev!EH57,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BD57<>0,Immo_blind!$AI56-Immo_dev!EI57,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BE57<>0,Immo_blind!$AI56-Immo_dev!EJ57,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BF57<>0,Immo_blind!$AI56-Immo_dev!EK57,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BG57<>0,Immo_blind!$AI56-Immo_dev!EL57,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BH57<>0,Immo_blind!$AI56-Immo_dev!EM57,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BI57<>0,Immo_blind!$AI56-Immo_dev!EN57,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ57<>0,Immo_blind!$AI56-Immo_dev!EO57,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BK57<>0,Immo_blind!$AI56-Immo_dev!EP57,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BL57<>0,Immo_blind!$AI56-Immo_dev!EQ57,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BM57<>0,Immo_blind!$AI56-Immo_dev!ER57,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BN57<>0,Immo_blind!$AI56-Immo_dev!ES57,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BO57<>0,Immo_blind!$AI56-Immo_dev!ET57,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BP57<>0,Immo_blind!$AI56-Immo_dev!EU57,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ57<>0,Immo_blind!$AI56-Immo_dev!EV57,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BR57<>0,Immo_blind!$AI56-Immo_dev!EW57,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BS57<>0,Immo_blind!$AI56-Immo_dev!EX57,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BT57<>0,Immo_blind!$AI56-Immo_dev!EY57,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BU57<>0,Immo_blind!$AI56-Immo_dev!EZ57,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BV57<>0,Immo_blind!$AI56-Immo_dev!FA57,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BW57<>0,Immo_blind!$AI56-Immo_dev!FB57,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BX57<>0,Immo_blind!$AI56-Immo_dev!FC57,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BY57<>0,Immo_blind!$AI56-Immo_dev!FD57,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ57<>0,Immo_blind!$AI56-Immo_dev!FE57,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CA57<>0,Immo_blind!$AI56-Immo_dev!FF57,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CB57<>0,Immo_blind!$AI56-Immo_dev!FG57,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CC57<>0,Immo_blind!$AI56-Immo_dev!FH57,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CD57<>0,Immo_blind!$AI56-Immo_dev!FI57,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CE57<>0,Immo_blind!$AI56-Immo_dev!FJ57,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CF57<>0,Immo_blind!$AI56-Immo_dev!FK57,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CG57<>0,Immo_blind!$AI56-Immo_dev!FL57,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CH57<>0,Immo_blind!$AI56-Immo_dev!FM57,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F57,Immo_blind!$A$3:$A$93,0),0,\nIF(CI57<>0,Immo_blind!$AI56-Immo_dev!FN57,0)),0)","v":0}]
[2074,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2074},{"$f":"IFERROR(IF(G$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(F58-(Immo_blind!$AI57-F58*Immo_blind!$AN57)>0,F58-(Immo_blind!$AI57-F58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(G58-(Immo_blind!$AI57-G58*Immo_blind!$AN57)>0,G58-(Immo_blind!$AI57-G58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(H58-(Immo_blind!$AI57-H58*Immo_blind!$AN57)>0,H58-(Immo_blind!$AI57-H58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(I58-(Immo_blind!$AI57-I58*Immo_blind!$AN57)>0,I58-(Immo_blind!$AI57-I58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(J58-(Immo_blind!$AI57-J58*Immo_blind!$AN57)>0,J58-(Immo_blind!$AI57-J58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(K58-(Immo_blind!$AI57-K58*Immo_blind!$AN57)>0,K58-(Immo_blind!$AI57-K58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(L58-(Immo_blind!$AI57-L58*Immo_blind!$AN57)>0,L58-(Immo_blind!$AI57-L58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(M58-(Immo_blind!$AI57-M58*Immo_blind!$AN57)>0,M58-(Immo_blind!$AI57-M58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(N58-(Immo_blind!$AI57-N58*Immo_blind!$AN57)>0,N58-(Immo_blind!$AI57-N58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(O58-(Immo_blind!$AI57-O58*Immo_blind!$AN57)>0,O58-(Immo_blind!$AI57-O58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(P58-(Immo_blind!$AI57-P58*Immo_blind!$AN57)>0,P58-(Immo_blind!$AI57-P58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(Q58-(Immo_blind!$AI57-Q58*Immo_blind!$AN57)>0,Q58-(Immo_blind!$AI57-Q58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(R58-(Immo_blind!$AI57-R58*Immo_blind!$AN57)>0,R58-(Immo_blind!$AI57-R58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(S58-(Immo_blind!$AI57-S58*Immo_blind!$AN57)>0,S58-(Immo_blind!$AI57-S58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(T58-(Immo_blind!$AI57-T58*Immo_blind!$AN57)>0,T58-(Immo_blind!$AI57-T58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(U58-(Immo_blind!$AI57-U58*Immo_blind!$AN57)>0,U58-(Immo_blind!$AI57-U58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(V58-(Immo_blind!$AI57-V58*Immo_blind!$AN57)>0,V58-(Immo_blind!$AI57-V58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(W58-(Immo_blind!$AI57-W58*Immo_blind!$AN57)>0,W58-(Immo_blind!$AI57-W58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(X58-(Immo_blind!$AI57-X58*Immo_blind!$AN57)>0,X58-(Immo_blind!$AI57-X58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(Y58-(Immo_blind!$AI57-Y58*Immo_blind!$AN57)>0,Y58-(Immo_blind!$AI57-Y58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(Z58-(Immo_blind!$AI57-Z58*Immo_blind!$AN57)>0,Z58-(Immo_blind!$AI57-Z58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AA58-(Immo_blind!$AI57-AA58*Immo_blind!$AN57)>0,AA58-(Immo_blind!$AI57-AA58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AB58-(Immo_blind!$AI57-AB58*Immo_blind!$AN57)>0,AB58-(Immo_blind!$AI57-AB58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AC58-(Immo_blind!$AI57-AC58*Immo_blind!$AN57)>0,AC58-(Immo_blind!$AI57-AC58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AD58-(Immo_blind!$AI57-AD58*Immo_blind!$AN57)>0,AD58-(Immo_blind!$AI57-AD58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AE58-(Immo_blind!$AI57-AE58*Immo_blind!$AN57)>0,AE58-(Immo_blind!$AI57-AE58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AF58-(Immo_blind!$AI57-AF58*Immo_blind!$AN57)>0,AF58-(Immo_blind!$AI57-AF58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AG58-(Immo_blind!$AI57-AG58*Immo_blind!$AN57)>0,AG58-(Immo_blind!$AI57-AG58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AH58-(Immo_blind!$AI57-AH58*Immo_blind!$AN57)>0,AH58-(Immo_blind!$AI57-AH58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AI58-(Immo_blind!$AI57-AI58*Immo_blind!$AN57)>0,AI58-(Immo_blind!$AI57-AI58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AJ58-(Immo_blind!$AI57-AJ58*Immo_blind!$AN57)>0,AJ58-(Immo_blind!$AI57-AJ58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AK58-(Immo_blind!$AI57-AK58*Immo_blind!$AN57)>0,AK58-(Immo_blind!$AI57-AK58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AL58-(Immo_blind!$AI57-AL58*Immo_blind!$AN57)>0,AL58-(Immo_blind!$AI57-AL58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AM58-(Immo_blind!$AI57-AM58*Immo_blind!$AN57)>0,AM58-(Immo_blind!$AI57-AM58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AN58-(Immo_blind!$AI57-AN58*Immo_blind!$AN57)>0,AN58-(Immo_blind!$AI57-AN58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AO58-(Immo_blind!$AI57-AO58*Immo_blind!$AN57)>0,AO58-(Immo_blind!$AI57-AO58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AP58-(Immo_blind!$AI57-AP58*Immo_blind!$AN57)>0,AP58-(Immo_blind!$AI57-AP58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AQ58-(Immo_blind!$AI57-AQ58*Immo_blind!$AN57)>0,AQ58-(Immo_blind!$AI57-AQ58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AR58-(Immo_blind!$AI57-AR58*Immo_blind!$AN57)>0,AR58-(Immo_blind!$AI57-AR58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AS58-(Immo_blind!$AI57-AS58*Immo_blind!$AN57)>0,AS58-(Immo_blind!$AI57-AS58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AT58-(Immo_blind!$AI57-AT58*Immo_blind!$AN57)>0,AT58-(Immo_blind!$AI57-AT58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AU58-(Immo_blind!$AI57-AU58*Immo_blind!$AN57)>0,AU58-(Immo_blind!$AI57-AU58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AV58-(Immo_blind!$AI57-AV58*Immo_blind!$AN57)>0,AV58-(Immo_blind!$AI57-AV58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AW58-(Immo_blind!$AI57-AW58*Immo_blind!$AN57)>0,AW58-(Immo_blind!$AI57-AW58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AX58-(Immo_blind!$AI57-AX58*Immo_blind!$AN57)>0,AX58-(Immo_blind!$AI57-AX58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AY58-(Immo_blind!$AI57-AY58*Immo_blind!$AN57)>0,AY58-(Immo_blind!$AI57-AY58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(AZ58-(Immo_blind!$AI57-AZ58*Immo_blind!$AN57)>0,AZ58-(Immo_blind!$AI57-AZ58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BA58-(Immo_blind!$AI57-BA58*Immo_blind!$AN57)>0,BA58-(Immo_blind!$AI57-BA58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BB58-(Immo_blind!$AI57-BB58*Immo_blind!$AN57)>0,BB58-(Immo_blind!$AI57-BB58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BC58-(Immo_blind!$AI57-BC58*Immo_blind!$AN57)>0,BC58-(Immo_blind!$AI57-BC58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BD58-(Immo_blind!$AI57-BD58*Immo_blind!$AN57)>0,BD58-(Immo_blind!$AI57-BD58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BE58-(Immo_blind!$AI57-BE58*Immo_blind!$AN57)>0,BE58-(Immo_blind!$AI57-BE58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BF58-(Immo_blind!$AI57-BF58*Immo_blind!$AN57)>0,BF58-(Immo_blind!$AI57-BF58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BG58-(Immo_blind!$AI57-BG58*Immo_blind!$AN57)>0,BG58-(Immo_blind!$AI57-BG58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BH58-(Immo_blind!$AI57-BH58*Immo_blind!$AN57)>0,BH58-(Immo_blind!$AI57-BH58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BI58-(Immo_blind!$AI57-BI58*Immo_blind!$AN57)>0,BI58-(Immo_blind!$AI57-BI58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BJ58-(Immo_blind!$AI57-BJ58*Immo_blind!$AN57)>0,BJ58-(Immo_blind!$AI57-BJ58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BK58-(Immo_blind!$AI57-BK58*Immo_blind!$AN57)>0,BK58-(Immo_blind!$AI57-BK58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BL58-(Immo_blind!$AI57-BL58*Immo_blind!$AN57)>0,BL58-(Immo_blind!$AI57-BL58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BM58-(Immo_blind!$AI57-BM58*Immo_blind!$AN57)>0,BM58-(Immo_blind!$AI57-BM58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BN58-(Immo_blind!$AI57-BN58*Immo_blind!$AN57)>0,BN58-(Immo_blind!$AI57-BN58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BO58-(Immo_blind!$AI57-BO58*Immo_blind!$AN57)>0,BO58-(Immo_blind!$AI57-BO58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BP58-(Immo_blind!$AI57-BP58*Immo_blind!$AN57)>0,BP58-(Immo_blind!$AI57-BP58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BQ58-(Immo_blind!$AI57-BQ58*Immo_blind!$AN57)>0,BQ58-(Immo_blind!$AI57-BQ58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BR58-(Immo_blind!$AI57-BR58*Immo_blind!$AN57)>0,BR58-(Immo_blind!$AI57-BR58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BS58-(Immo_blind!$AI57-BS58*Immo_blind!$AN57)>0,BS58-(Immo_blind!$AI57-BS58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BT58-(Immo_blind!$AI57-BT58*Immo_blind!$AN57)>0,BT58-(Immo_blind!$AI57-BT58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BU58-(Immo_blind!$AI57-BU58*Immo_blind!$AN57)>0,BU58-(Immo_blind!$AI57-BU58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BV58-(Immo_blind!$AI57-BV58*Immo_blind!$AN57)>0,BV58-(Immo_blind!$AI57-BV58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BW58-(Immo_blind!$AI57-BW58*Immo_blind!$AN57)>0,BW58-(Immo_blind!$AI57-BW58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BX58-(Immo_blind!$AI57-BX58*Immo_blind!$AN57)>0,BX58-(Immo_blind!$AI57-BX58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BY58-(Immo_blind!$AI57-BY58*Immo_blind!$AN57)>0,BY58-(Immo_blind!$AI57-BY58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(BZ58-(Immo_blind!$AI57-BZ58*Immo_blind!$AN57)>0,BZ58-(Immo_blind!$AI57-BZ58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(CA58-(Immo_blind!$AI57-CA58*Immo_blind!$AN57)>0,CA58-(Immo_blind!$AI57-CA58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(CB58-(Immo_blind!$AI57-CB58*Immo_blind!$AN57)>0,CB58-(Immo_blind!$AI57-CB58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(CC58-(Immo_blind!$AI57-CC58*Immo_blind!$AN57)>0,CC58-(Immo_blind!$AI57-CC58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(CD58-(Immo_blind!$AI57-CD58*Immo_blind!$AN57)>0,CD58-(Immo_blind!$AI57-CD58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(CE58-(Immo_blind!$AI57-CE58*Immo_blind!$AN57)>0,CE58-(Immo_blind!$AI57-CE58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(CF58-(Immo_blind!$AI57-CF58*Immo_blind!$AN57)>0,CF58-(Immo_blind!$AI57-CF58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(CG58-(Immo_blind!$AI57-CG58*Immo_blind!$AN57)>0,CG58-(Immo_blind!$AI57-CG58*Immo_blind!$AN57),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F58,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F58,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA57,\nIF(CH58-(Immo_blind!$AI57-CH58*Immo_blind!$AN57)>0,CH58-(Immo_blind!$AI57-CH58*Immo_blind!$AN57),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2074},{"$f":"IFERROR(IF(CL$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nG58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nH58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nI58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nJ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nK58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nL58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nM58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nN58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nO58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nP58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nQ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nR58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nS58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nT58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nU58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nV58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nW58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nX58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nY58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nZ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAA58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAB58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAC58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAD58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAE58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAF58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAG58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAH58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAI58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAJ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAK58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAL58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAM58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAN58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAO58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAP58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAQ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAR58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAS58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAT58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAU58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAV58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAW58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAX58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAY58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nAZ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBA58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBB58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBC58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBD58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBE58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBF58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBG58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBH58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBI58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBJ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBK58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBL58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBM58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBN58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBO58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBP58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBQ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBR58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBS58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBT58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBU58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBV58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBW58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBX58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBY58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nBZ58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCA58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCB58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCC58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCD58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCE58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCF58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCG58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCH58*Immo_blind!$AN57),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nCI58*Immo_blind!$AN57),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2074},{"$f":"IFERROR(IF(FQ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(G58<>0,Immo_blind!$AI57-Immo_dev!CL58,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(H58<>0,Immo_blind!$AI57-Immo_dev!CM58,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(I58<>0,Immo_blind!$AI57-Immo_dev!CN58,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(J58<>0,Immo_blind!$AI57-Immo_dev!CO58,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(K58<>0,Immo_blind!$AI57-Immo_dev!CP58,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(L58<>0,Immo_blind!$AI57-Immo_dev!CQ58,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(M58<>0,Immo_blind!$AI57-Immo_dev!CR58,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(N58<>0,Immo_blind!$AI57-Immo_dev!CS58,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(O58<>0,Immo_blind!$AI57-Immo_dev!CT58,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(P58<>0,Immo_blind!$AI57-Immo_dev!CU58,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(Q58<>0,Immo_blind!$AI57-Immo_dev!CV58,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(R58<>0,Immo_blind!$AI57-Immo_dev!CW58,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(S58<>0,Immo_blind!$AI57-Immo_dev!CX58,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(T58<>0,Immo_blind!$AI57-Immo_dev!CY58,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(U58<>0,Immo_blind!$AI57-Immo_dev!CZ58,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(V58<>0,Immo_blind!$AI57-Immo_dev!DA58,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(W58<>0,Immo_blind!$AI57-Immo_dev!DB58,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(X58<>0,Immo_blind!$AI57-Immo_dev!DC58,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(Y58<>0,Immo_blind!$AI57-Immo_dev!DD58,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(Z58<>0,Immo_blind!$AI57-Immo_dev!DE58,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AA58<>0,Immo_blind!$AI57-Immo_dev!DF58,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AB58<>0,Immo_blind!$AI57-Immo_dev!DG58,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AC58<>0,Immo_blind!$AI57-Immo_dev!DH58,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AD58<>0,Immo_blind!$AI57-Immo_dev!DI58,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AE58<>0,Immo_blind!$AI57-Immo_dev!DJ58,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AF58<>0,Immo_blind!$AI57-Immo_dev!DK58,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AG58<>0,Immo_blind!$AI57-Immo_dev!DL58,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AH58<>0,Immo_blind!$AI57-Immo_dev!DM58,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AI58<>0,Immo_blind!$AI57-Immo_dev!DN58,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ58<>0,Immo_blind!$AI57-Immo_dev!DO58,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AK58<>0,Immo_blind!$AI57-Immo_dev!DP58,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AL58<>0,Immo_blind!$AI57-Immo_dev!DQ58,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AM58<>0,Immo_blind!$AI57-Immo_dev!DR58,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AN58<>0,Immo_blind!$AI57-Immo_dev!DS58,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AO58<>0,Immo_blind!$AI57-Immo_dev!DT58,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AP58<>0,Immo_blind!$AI57-Immo_dev!DU58,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ58<>0,Immo_blind!$AI57-Immo_dev!DV58,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AR58<>0,Immo_blind!$AI57-Immo_dev!DW58,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AS58<>0,Immo_blind!$AI57-Immo_dev!DX58,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AT58<>0,Immo_blind!$AI57-Immo_dev!DY58,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AU58<>0,Immo_blind!$AI57-Immo_dev!DZ58,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AV58<>0,Immo_blind!$AI57-Immo_dev!EA58,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AW58<>0,Immo_blind!$AI57-Immo_dev!EB58,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AX58<>0,Immo_blind!$AI57-Immo_dev!EC58,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AY58<>0,Immo_blind!$AI57-Immo_dev!ED58,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ58<>0,Immo_blind!$AI57-Immo_dev!EE58,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BA58<>0,Immo_blind!$AI57-Immo_dev!EF58,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BB58<>0,Immo_blind!$AI57-Immo_dev!EG58,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BC58<>0,Immo_blind!$AI57-Immo_dev!EH58,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BD58<>0,Immo_blind!$AI57-Immo_dev!EI58,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BE58<>0,Immo_blind!$AI57-Immo_dev!EJ58,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BF58<>0,Immo_blind!$AI57-Immo_dev!EK58,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BG58<>0,Immo_blind!$AI57-Immo_dev!EL58,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BH58<>0,Immo_blind!$AI57-Immo_dev!EM58,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BI58<>0,Immo_blind!$AI57-Immo_dev!EN58,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ58<>0,Immo_blind!$AI57-Immo_dev!EO58,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BK58<>0,Immo_blind!$AI57-Immo_dev!EP58,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BL58<>0,Immo_blind!$AI57-Immo_dev!EQ58,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BM58<>0,Immo_blind!$AI57-Immo_dev!ER58,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BN58<>0,Immo_blind!$AI57-Immo_dev!ES58,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BO58<>0,Immo_blind!$AI57-Immo_dev!ET58,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BP58<>0,Immo_blind!$AI57-Immo_dev!EU58,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ58<>0,Immo_blind!$AI57-Immo_dev!EV58,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BR58<>0,Immo_blind!$AI57-Immo_dev!EW58,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BS58<>0,Immo_blind!$AI57-Immo_dev!EX58,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BT58<>0,Immo_blind!$AI57-Immo_dev!EY58,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BU58<>0,Immo_blind!$AI57-Immo_dev!EZ58,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BV58<>0,Immo_blind!$AI57-Immo_dev!FA58,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BW58<>0,Immo_blind!$AI57-Immo_dev!FB58,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BX58<>0,Immo_blind!$AI57-Immo_dev!FC58,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BY58<>0,Immo_blind!$AI57-Immo_dev!FD58,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ58<>0,Immo_blind!$AI57-Immo_dev!FE58,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CA58<>0,Immo_blind!$AI57-Immo_dev!FF58,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CB58<>0,Immo_blind!$AI57-Immo_dev!FG58,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CC58<>0,Immo_blind!$AI57-Immo_dev!FH58,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CD58<>0,Immo_blind!$AI57-Immo_dev!FI58,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CE58<>0,Immo_blind!$AI57-Immo_dev!FJ58,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CF58<>0,Immo_blind!$AI57-Immo_dev!FK58,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CG58<>0,Immo_blind!$AI57-Immo_dev!FL58,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CH58<>0,Immo_blind!$AI57-Immo_dev!FM58,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F58,Immo_blind!$A$3:$A$93,0),0,\nIF(CI58<>0,Immo_blind!$AI57-Immo_dev!FN58,0)),0)","v":0}]
[2075,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2075},{"$f":"IFERROR(IF(G$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(F59-(Immo_blind!$AI58-F59*Immo_blind!$AN58)>0,F59-(Immo_blind!$AI58-F59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(G59-(Immo_blind!$AI58-G59*Immo_blind!$AN58)>0,G59-(Immo_blind!$AI58-G59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(H59-(Immo_blind!$AI58-H59*Immo_blind!$AN58)>0,H59-(Immo_blind!$AI58-H59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(I59-(Immo_blind!$AI58-I59*Immo_blind!$AN58)>0,I59-(Immo_blind!$AI58-I59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(J59-(Immo_blind!$AI58-J59*Immo_blind!$AN58)>0,J59-(Immo_blind!$AI58-J59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(K59-(Immo_blind!$AI58-K59*Immo_blind!$AN58)>0,K59-(Immo_blind!$AI58-K59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(L59-(Immo_blind!$AI58-L59*Immo_blind!$AN58)>0,L59-(Immo_blind!$AI58-L59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(M59-(Immo_blind!$AI58-M59*Immo_blind!$AN58)>0,M59-(Immo_blind!$AI58-M59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(N59-(Immo_blind!$AI58-N59*Immo_blind!$AN58)>0,N59-(Immo_blind!$AI58-N59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(O59-(Immo_blind!$AI58-O59*Immo_blind!$AN58)>0,O59-(Immo_blind!$AI58-O59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(P59-(Immo_blind!$AI58-P59*Immo_blind!$AN58)>0,P59-(Immo_blind!$AI58-P59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(Q59-(Immo_blind!$AI58-Q59*Immo_blind!$AN58)>0,Q59-(Immo_blind!$AI58-Q59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(R59-(Immo_blind!$AI58-R59*Immo_blind!$AN58)>0,R59-(Immo_blind!$AI58-R59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(S59-(Immo_blind!$AI58-S59*Immo_blind!$AN58)>0,S59-(Immo_blind!$AI58-S59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(T59-(Immo_blind!$AI58-T59*Immo_blind!$AN58)>0,T59-(Immo_blind!$AI58-T59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(U59-(Immo_blind!$AI58-U59*Immo_blind!$AN58)>0,U59-(Immo_blind!$AI58-U59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(V59-(Immo_blind!$AI58-V59*Immo_blind!$AN58)>0,V59-(Immo_blind!$AI58-V59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(W59-(Immo_blind!$AI58-W59*Immo_blind!$AN58)>0,W59-(Immo_blind!$AI58-W59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(X59-(Immo_blind!$AI58-X59*Immo_blind!$AN58)>0,X59-(Immo_blind!$AI58-X59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(Y59-(Immo_blind!$AI58-Y59*Immo_blind!$AN58)>0,Y59-(Immo_blind!$AI58-Y59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(Z59-(Immo_blind!$AI58-Z59*Immo_blind!$AN58)>0,Z59-(Immo_blind!$AI58-Z59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AA59-(Immo_blind!$AI58-AA59*Immo_blind!$AN58)>0,AA59-(Immo_blind!$AI58-AA59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AB59-(Immo_blind!$AI58-AB59*Immo_blind!$AN58)>0,AB59-(Immo_blind!$AI58-AB59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AC59-(Immo_blind!$AI58-AC59*Immo_blind!$AN58)>0,AC59-(Immo_blind!$AI58-AC59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AD59-(Immo_blind!$AI58-AD59*Immo_blind!$AN58)>0,AD59-(Immo_blind!$AI58-AD59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AE59-(Immo_blind!$AI58-AE59*Immo_blind!$AN58)>0,AE59-(Immo_blind!$AI58-AE59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AF59-(Immo_blind!$AI58-AF59*Immo_blind!$AN58)>0,AF59-(Immo_blind!$AI58-AF59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AG59-(Immo_blind!$AI58-AG59*Immo_blind!$AN58)>0,AG59-(Immo_blind!$AI58-AG59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AH59-(Immo_blind!$AI58-AH59*Immo_blind!$AN58)>0,AH59-(Immo_blind!$AI58-AH59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AI59-(Immo_blind!$AI58-AI59*Immo_blind!$AN58)>0,AI59-(Immo_blind!$AI58-AI59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AJ59-(Immo_blind!$AI58-AJ59*Immo_blind!$AN58)>0,AJ59-(Immo_blind!$AI58-AJ59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AK59-(Immo_blind!$AI58-AK59*Immo_blind!$AN58)>0,AK59-(Immo_blind!$AI58-AK59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AL59-(Immo_blind!$AI58-AL59*Immo_blind!$AN58)>0,AL59-(Immo_blind!$AI58-AL59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AM59-(Immo_blind!$AI58-AM59*Immo_blind!$AN58)>0,AM59-(Immo_blind!$AI58-AM59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AN59-(Immo_blind!$AI58-AN59*Immo_blind!$AN58)>0,AN59-(Immo_blind!$AI58-AN59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AO59-(Immo_blind!$AI58-AO59*Immo_blind!$AN58)>0,AO59-(Immo_blind!$AI58-AO59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AP59-(Immo_blind!$AI58-AP59*Immo_blind!$AN58)>0,AP59-(Immo_blind!$AI58-AP59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AQ59-(Immo_blind!$AI58-AQ59*Immo_blind!$AN58)>0,AQ59-(Immo_blind!$AI58-AQ59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AR59-(Immo_blind!$AI58-AR59*Immo_blind!$AN58)>0,AR59-(Immo_blind!$AI58-AR59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AS59-(Immo_blind!$AI58-AS59*Immo_blind!$AN58)>0,AS59-(Immo_blind!$AI58-AS59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AT59-(Immo_blind!$AI58-AT59*Immo_blind!$AN58)>0,AT59-(Immo_blind!$AI58-AT59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AU59-(Immo_blind!$AI58-AU59*Immo_blind!$AN58)>0,AU59-(Immo_blind!$AI58-AU59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AV59-(Immo_blind!$AI58-AV59*Immo_blind!$AN58)>0,AV59-(Immo_blind!$AI58-AV59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AW59-(Immo_blind!$AI58-AW59*Immo_blind!$AN58)>0,AW59-(Immo_blind!$AI58-AW59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AX59-(Immo_blind!$AI58-AX59*Immo_blind!$AN58)>0,AX59-(Immo_blind!$AI58-AX59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AY59-(Immo_blind!$AI58-AY59*Immo_blind!$AN58)>0,AY59-(Immo_blind!$AI58-AY59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(AZ59-(Immo_blind!$AI58-AZ59*Immo_blind!$AN58)>0,AZ59-(Immo_blind!$AI58-AZ59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BA59-(Immo_blind!$AI58-BA59*Immo_blind!$AN58)>0,BA59-(Immo_blind!$AI58-BA59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BB59-(Immo_blind!$AI58-BB59*Immo_blind!$AN58)>0,BB59-(Immo_blind!$AI58-BB59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BC59-(Immo_blind!$AI58-BC59*Immo_blind!$AN58)>0,BC59-(Immo_blind!$AI58-BC59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BD59-(Immo_blind!$AI58-BD59*Immo_blind!$AN58)>0,BD59-(Immo_blind!$AI58-BD59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BE59-(Immo_blind!$AI58-BE59*Immo_blind!$AN58)>0,BE59-(Immo_blind!$AI58-BE59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BF59-(Immo_blind!$AI58-BF59*Immo_blind!$AN58)>0,BF59-(Immo_blind!$AI58-BF59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BG59-(Immo_blind!$AI58-BG59*Immo_blind!$AN58)>0,BG59-(Immo_blind!$AI58-BG59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BH59-(Immo_blind!$AI58-BH59*Immo_blind!$AN58)>0,BH59-(Immo_blind!$AI58-BH59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BI59-(Immo_blind!$AI58-BI59*Immo_blind!$AN58)>0,BI59-(Immo_blind!$AI58-BI59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BJ59-(Immo_blind!$AI58-BJ59*Immo_blind!$AN58)>0,BJ59-(Immo_blind!$AI58-BJ59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BK59-(Immo_blind!$AI58-BK59*Immo_blind!$AN58)>0,BK59-(Immo_blind!$AI58-BK59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BL59-(Immo_blind!$AI58-BL59*Immo_blind!$AN58)>0,BL59-(Immo_blind!$AI58-BL59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BM59-(Immo_blind!$AI58-BM59*Immo_blind!$AN58)>0,BM59-(Immo_blind!$AI58-BM59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BN59-(Immo_blind!$AI58-BN59*Immo_blind!$AN58)>0,BN59-(Immo_blind!$AI58-BN59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BO59-(Immo_blind!$AI58-BO59*Immo_blind!$AN58)>0,BO59-(Immo_blind!$AI58-BO59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BP59-(Immo_blind!$AI58-BP59*Immo_blind!$AN58)>0,BP59-(Immo_blind!$AI58-BP59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BQ59-(Immo_blind!$AI58-BQ59*Immo_blind!$AN58)>0,BQ59-(Immo_blind!$AI58-BQ59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BR59-(Immo_blind!$AI58-BR59*Immo_blind!$AN58)>0,BR59-(Immo_blind!$AI58-BR59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BS59-(Immo_blind!$AI58-BS59*Immo_blind!$AN58)>0,BS59-(Immo_blind!$AI58-BS59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BT59-(Immo_blind!$AI58-BT59*Immo_blind!$AN58)>0,BT59-(Immo_blind!$AI58-BT59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BU59-(Immo_blind!$AI58-BU59*Immo_blind!$AN58)>0,BU59-(Immo_blind!$AI58-BU59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BV59-(Immo_blind!$AI58-BV59*Immo_blind!$AN58)>0,BV59-(Immo_blind!$AI58-BV59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BW59-(Immo_blind!$AI58-BW59*Immo_blind!$AN58)>0,BW59-(Immo_blind!$AI58-BW59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BX59-(Immo_blind!$AI58-BX59*Immo_blind!$AN58)>0,BX59-(Immo_blind!$AI58-BX59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BY59-(Immo_blind!$AI58-BY59*Immo_blind!$AN58)>0,BY59-(Immo_blind!$AI58-BY59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(BZ59-(Immo_blind!$AI58-BZ59*Immo_blind!$AN58)>0,BZ59-(Immo_blind!$AI58-BZ59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(CA59-(Immo_blind!$AI58-CA59*Immo_blind!$AN58)>0,CA59-(Immo_blind!$AI58-CA59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(CB59-(Immo_blind!$AI58-CB59*Immo_blind!$AN58)>0,CB59-(Immo_blind!$AI58-CB59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(CC59-(Immo_blind!$AI58-CC59*Immo_blind!$AN58)>0,CC59-(Immo_blind!$AI58-CC59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(CD59-(Immo_blind!$AI58-CD59*Immo_blind!$AN58)>0,CD59-(Immo_blind!$AI58-CD59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(CE59-(Immo_blind!$AI58-CE59*Immo_blind!$AN58)>0,CE59-(Immo_blind!$AI58-CE59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(CF59-(Immo_blind!$AI58-CF59*Immo_blind!$AN58)>0,CF59-(Immo_blind!$AI58-CF59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(CG59-(Immo_blind!$AI58-CG59*Immo_blind!$AN58)>0,CG59-(Immo_blind!$AI58-CG59*Immo_blind!$AN58),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F59,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F59,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA58,\nIF(CH59-(Immo_blind!$AI58-CH59*Immo_blind!$AN58)>0,CH59-(Immo_blind!$AI58-CH59*Immo_blind!$AN58),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2075},{"$f":"IFERROR(IF(CL$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nG59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nH59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nI59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nJ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nK59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nL59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nM59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nN59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nO59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nP59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nQ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nR59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nS59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nT59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nU59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nV59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nW59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nX59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nY59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nZ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAA59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAB59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAC59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAD59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAE59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAF59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAG59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAH59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAI59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAJ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAK59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAL59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAM59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAN59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAO59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAP59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAQ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAR59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAS59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAT59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAU59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAV59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAW59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAX59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAY59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nAZ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBA59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBB59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBC59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBD59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBE59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBF59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBG59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBH59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBI59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBJ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBK59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBL59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBM59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBN59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBO59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBP59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBQ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBR59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBS59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBT59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBU59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBV59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBW59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBX59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBY59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nBZ59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCA59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCB59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCC59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCD59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCE59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCF59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCG59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCH59*Immo_blind!$AN58),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nCI59*Immo_blind!$AN58),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2075},{"$f":"IFERROR(IF(FQ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(G59<>0,Immo_blind!$AI58-Immo_dev!CL59,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(H59<>0,Immo_blind!$AI58-Immo_dev!CM59,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(I59<>0,Immo_blind!$AI58-Immo_dev!CN59,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(J59<>0,Immo_blind!$AI58-Immo_dev!CO59,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(K59<>0,Immo_blind!$AI58-Immo_dev!CP59,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(L59<>0,Immo_blind!$AI58-Immo_dev!CQ59,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(M59<>0,Immo_blind!$AI58-Immo_dev!CR59,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(N59<>0,Immo_blind!$AI58-Immo_dev!CS59,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(O59<>0,Immo_blind!$AI58-Immo_dev!CT59,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(P59<>0,Immo_blind!$AI58-Immo_dev!CU59,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(Q59<>0,Immo_blind!$AI58-Immo_dev!CV59,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(R59<>0,Immo_blind!$AI58-Immo_dev!CW59,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(S59<>0,Immo_blind!$AI58-Immo_dev!CX59,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(T59<>0,Immo_blind!$AI58-Immo_dev!CY59,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(U59<>0,Immo_blind!$AI58-Immo_dev!CZ59,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(V59<>0,Immo_blind!$AI58-Immo_dev!DA59,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(W59<>0,Immo_blind!$AI58-Immo_dev!DB59,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(X59<>0,Immo_blind!$AI58-Immo_dev!DC59,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(Y59<>0,Immo_blind!$AI58-Immo_dev!DD59,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(Z59<>0,Immo_blind!$AI58-Immo_dev!DE59,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AA59<>0,Immo_blind!$AI58-Immo_dev!DF59,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AB59<>0,Immo_blind!$AI58-Immo_dev!DG59,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AC59<>0,Immo_blind!$AI58-Immo_dev!DH59,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AD59<>0,Immo_blind!$AI58-Immo_dev!DI59,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AE59<>0,Immo_blind!$AI58-Immo_dev!DJ59,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AF59<>0,Immo_blind!$AI58-Immo_dev!DK59,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AG59<>0,Immo_blind!$AI58-Immo_dev!DL59,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AH59<>0,Immo_blind!$AI58-Immo_dev!DM59,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AI59<>0,Immo_blind!$AI58-Immo_dev!DN59,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ59<>0,Immo_blind!$AI58-Immo_dev!DO59,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AK59<>0,Immo_blind!$AI58-Immo_dev!DP59,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AL59<>0,Immo_blind!$AI58-Immo_dev!DQ59,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AM59<>0,Immo_blind!$AI58-Immo_dev!DR59,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AN59<>0,Immo_blind!$AI58-Immo_dev!DS59,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AO59<>0,Immo_blind!$AI58-Immo_dev!DT59,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AP59<>0,Immo_blind!$AI58-Immo_dev!DU59,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ59<>0,Immo_blind!$AI58-Immo_dev!DV59,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AR59<>0,Immo_blind!$AI58-Immo_dev!DW59,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AS59<>0,Immo_blind!$AI58-Immo_dev!DX59,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AT59<>0,Immo_blind!$AI58-Immo_dev!DY59,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AU59<>0,Immo_blind!$AI58-Immo_dev!DZ59,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AV59<>0,Immo_blind!$AI58-Immo_dev!EA59,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AW59<>0,Immo_blind!$AI58-Immo_dev!EB59,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AX59<>0,Immo_blind!$AI58-Immo_dev!EC59,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AY59<>0,Immo_blind!$AI58-Immo_dev!ED59,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ59<>0,Immo_blind!$AI58-Immo_dev!EE59,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BA59<>0,Immo_blind!$AI58-Immo_dev!EF59,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BB59<>0,Immo_blind!$AI58-Immo_dev!EG59,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BC59<>0,Immo_blind!$AI58-Immo_dev!EH59,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BD59<>0,Immo_blind!$AI58-Immo_dev!EI59,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BE59<>0,Immo_blind!$AI58-Immo_dev!EJ59,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BF59<>0,Immo_blind!$AI58-Immo_dev!EK59,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BG59<>0,Immo_blind!$AI58-Immo_dev!EL59,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BH59<>0,Immo_blind!$AI58-Immo_dev!EM59,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BI59<>0,Immo_blind!$AI58-Immo_dev!EN59,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ59<>0,Immo_blind!$AI58-Immo_dev!EO59,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BK59<>0,Immo_blind!$AI58-Immo_dev!EP59,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BL59<>0,Immo_blind!$AI58-Immo_dev!EQ59,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BM59<>0,Immo_blind!$AI58-Immo_dev!ER59,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BN59<>0,Immo_blind!$AI58-Immo_dev!ES59,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BO59<>0,Immo_blind!$AI58-Immo_dev!ET59,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BP59<>0,Immo_blind!$AI58-Immo_dev!EU59,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ59<>0,Immo_blind!$AI58-Immo_dev!EV59,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BR59<>0,Immo_blind!$AI58-Immo_dev!EW59,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BS59<>0,Immo_blind!$AI58-Immo_dev!EX59,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BT59<>0,Immo_blind!$AI58-Immo_dev!EY59,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BU59<>0,Immo_blind!$AI58-Immo_dev!EZ59,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BV59<>0,Immo_blind!$AI58-Immo_dev!FA59,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BW59<>0,Immo_blind!$AI58-Immo_dev!FB59,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BX59<>0,Immo_blind!$AI58-Immo_dev!FC59,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BY59<>0,Immo_blind!$AI58-Immo_dev!FD59,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ59<>0,Immo_blind!$AI58-Immo_dev!FE59,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CA59<>0,Immo_blind!$AI58-Immo_dev!FF59,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CB59<>0,Immo_blind!$AI58-Immo_dev!FG59,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CC59<>0,Immo_blind!$AI58-Immo_dev!FH59,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CD59<>0,Immo_blind!$AI58-Immo_dev!FI59,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CE59<>0,Immo_blind!$AI58-Immo_dev!FJ59,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CF59<>0,Immo_blind!$AI58-Immo_dev!FK59,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CG59<>0,Immo_blind!$AI58-Immo_dev!FL59,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CH59<>0,Immo_blind!$AI58-Immo_dev!FM59,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F59,Immo_blind!$A$3:$A$93,0),0,\nIF(CI59<>0,Immo_blind!$AI58-Immo_dev!FN59,0)),0)","v":0}]
[2076,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2076},{"$f":"IFERROR(IF(G$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(F60-(Immo_blind!$AI59-F60*Immo_blind!$AN59)>0,F60-(Immo_blind!$AI59-F60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(G60-(Immo_blind!$AI59-G60*Immo_blind!$AN59)>0,G60-(Immo_blind!$AI59-G60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(H60-(Immo_blind!$AI59-H60*Immo_blind!$AN59)>0,H60-(Immo_blind!$AI59-H60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(I60-(Immo_blind!$AI59-I60*Immo_blind!$AN59)>0,I60-(Immo_blind!$AI59-I60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(J60-(Immo_blind!$AI59-J60*Immo_blind!$AN59)>0,J60-(Immo_blind!$AI59-J60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(K60-(Immo_blind!$AI59-K60*Immo_blind!$AN59)>0,K60-(Immo_blind!$AI59-K60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(L60-(Immo_blind!$AI59-L60*Immo_blind!$AN59)>0,L60-(Immo_blind!$AI59-L60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(M60-(Immo_blind!$AI59-M60*Immo_blind!$AN59)>0,M60-(Immo_blind!$AI59-M60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(N60-(Immo_blind!$AI59-N60*Immo_blind!$AN59)>0,N60-(Immo_blind!$AI59-N60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(O60-(Immo_blind!$AI59-O60*Immo_blind!$AN59)>0,O60-(Immo_blind!$AI59-O60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(P60-(Immo_blind!$AI59-P60*Immo_blind!$AN59)>0,P60-(Immo_blind!$AI59-P60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(Q60-(Immo_blind!$AI59-Q60*Immo_blind!$AN59)>0,Q60-(Immo_blind!$AI59-Q60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(R60-(Immo_blind!$AI59-R60*Immo_blind!$AN59)>0,R60-(Immo_blind!$AI59-R60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(S60-(Immo_blind!$AI59-S60*Immo_blind!$AN59)>0,S60-(Immo_blind!$AI59-S60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(T60-(Immo_blind!$AI59-T60*Immo_blind!$AN59)>0,T60-(Immo_blind!$AI59-T60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(U60-(Immo_blind!$AI59-U60*Immo_blind!$AN59)>0,U60-(Immo_blind!$AI59-U60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(V60-(Immo_blind!$AI59-V60*Immo_blind!$AN59)>0,V60-(Immo_blind!$AI59-V60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(W60-(Immo_blind!$AI59-W60*Immo_blind!$AN59)>0,W60-(Immo_blind!$AI59-W60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(X60-(Immo_blind!$AI59-X60*Immo_blind!$AN59)>0,X60-(Immo_blind!$AI59-X60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(Y60-(Immo_blind!$AI59-Y60*Immo_blind!$AN59)>0,Y60-(Immo_blind!$AI59-Y60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(Z60-(Immo_blind!$AI59-Z60*Immo_blind!$AN59)>0,Z60-(Immo_blind!$AI59-Z60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AA60-(Immo_blind!$AI59-AA60*Immo_blind!$AN59)>0,AA60-(Immo_blind!$AI59-AA60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AB60-(Immo_blind!$AI59-AB60*Immo_blind!$AN59)>0,AB60-(Immo_blind!$AI59-AB60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AC60-(Immo_blind!$AI59-AC60*Immo_blind!$AN59)>0,AC60-(Immo_blind!$AI59-AC60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AD60-(Immo_blind!$AI59-AD60*Immo_blind!$AN59)>0,AD60-(Immo_blind!$AI59-AD60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AE60-(Immo_blind!$AI59-AE60*Immo_blind!$AN59)>0,AE60-(Immo_blind!$AI59-AE60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AF60-(Immo_blind!$AI59-AF60*Immo_blind!$AN59)>0,AF60-(Immo_blind!$AI59-AF60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AG60-(Immo_blind!$AI59-AG60*Immo_blind!$AN59)>0,AG60-(Immo_blind!$AI59-AG60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AH60-(Immo_blind!$AI59-AH60*Immo_blind!$AN59)>0,AH60-(Immo_blind!$AI59-AH60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AI60-(Immo_blind!$AI59-AI60*Immo_blind!$AN59)>0,AI60-(Immo_blind!$AI59-AI60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AJ60-(Immo_blind!$AI59-AJ60*Immo_blind!$AN59)>0,AJ60-(Immo_blind!$AI59-AJ60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AK60-(Immo_blind!$AI59-AK60*Immo_blind!$AN59)>0,AK60-(Immo_blind!$AI59-AK60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AL60-(Immo_blind!$AI59-AL60*Immo_blind!$AN59)>0,AL60-(Immo_blind!$AI59-AL60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AM60-(Immo_blind!$AI59-AM60*Immo_blind!$AN59)>0,AM60-(Immo_blind!$AI59-AM60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AN60-(Immo_blind!$AI59-AN60*Immo_blind!$AN59)>0,AN60-(Immo_blind!$AI59-AN60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AO60-(Immo_blind!$AI59-AO60*Immo_blind!$AN59)>0,AO60-(Immo_blind!$AI59-AO60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AP60-(Immo_blind!$AI59-AP60*Immo_blind!$AN59)>0,AP60-(Immo_blind!$AI59-AP60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AQ60-(Immo_blind!$AI59-AQ60*Immo_blind!$AN59)>0,AQ60-(Immo_blind!$AI59-AQ60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AR60-(Immo_blind!$AI59-AR60*Immo_blind!$AN59)>0,AR60-(Immo_blind!$AI59-AR60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AS60-(Immo_blind!$AI59-AS60*Immo_blind!$AN59)>0,AS60-(Immo_blind!$AI59-AS60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AT60-(Immo_blind!$AI59-AT60*Immo_blind!$AN59)>0,AT60-(Immo_blind!$AI59-AT60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AU60-(Immo_blind!$AI59-AU60*Immo_blind!$AN59)>0,AU60-(Immo_blind!$AI59-AU60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AV60-(Immo_blind!$AI59-AV60*Immo_blind!$AN59)>0,AV60-(Immo_blind!$AI59-AV60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AW60-(Immo_blind!$AI59-AW60*Immo_blind!$AN59)>0,AW60-(Immo_blind!$AI59-AW60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AX60-(Immo_blind!$AI59-AX60*Immo_blind!$AN59)>0,AX60-(Immo_blind!$AI59-AX60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AY60-(Immo_blind!$AI59-AY60*Immo_blind!$AN59)>0,AY60-(Immo_blind!$AI59-AY60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(AZ60-(Immo_blind!$AI59-AZ60*Immo_blind!$AN59)>0,AZ60-(Immo_blind!$AI59-AZ60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BA60-(Immo_blind!$AI59-BA60*Immo_blind!$AN59)>0,BA60-(Immo_blind!$AI59-BA60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BB60-(Immo_blind!$AI59-BB60*Immo_blind!$AN59)>0,BB60-(Immo_blind!$AI59-BB60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BC60-(Immo_blind!$AI59-BC60*Immo_blind!$AN59)>0,BC60-(Immo_blind!$AI59-BC60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BD60-(Immo_blind!$AI59-BD60*Immo_blind!$AN59)>0,BD60-(Immo_blind!$AI59-BD60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BE60-(Immo_blind!$AI59-BE60*Immo_blind!$AN59)>0,BE60-(Immo_blind!$AI59-BE60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BF60-(Immo_blind!$AI59-BF60*Immo_blind!$AN59)>0,BF60-(Immo_blind!$AI59-BF60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BG60-(Immo_blind!$AI59-BG60*Immo_blind!$AN59)>0,BG60-(Immo_blind!$AI59-BG60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BH60-(Immo_blind!$AI59-BH60*Immo_blind!$AN59)>0,BH60-(Immo_blind!$AI59-BH60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BI60-(Immo_blind!$AI59-BI60*Immo_blind!$AN59)>0,BI60-(Immo_blind!$AI59-BI60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BJ60-(Immo_blind!$AI59-BJ60*Immo_blind!$AN59)>0,BJ60-(Immo_blind!$AI59-BJ60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BK60-(Immo_blind!$AI59-BK60*Immo_blind!$AN59)>0,BK60-(Immo_blind!$AI59-BK60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BL60-(Immo_blind!$AI59-BL60*Immo_blind!$AN59)>0,BL60-(Immo_blind!$AI59-BL60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BM60-(Immo_blind!$AI59-BM60*Immo_blind!$AN59)>0,BM60-(Immo_blind!$AI59-BM60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BN60-(Immo_blind!$AI59-BN60*Immo_blind!$AN59)>0,BN60-(Immo_blind!$AI59-BN60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BO60-(Immo_blind!$AI59-BO60*Immo_blind!$AN59)>0,BO60-(Immo_blind!$AI59-BO60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BP60-(Immo_blind!$AI59-BP60*Immo_blind!$AN59)>0,BP60-(Immo_blind!$AI59-BP60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BQ60-(Immo_blind!$AI59-BQ60*Immo_blind!$AN59)>0,BQ60-(Immo_blind!$AI59-BQ60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BR60-(Immo_blind!$AI59-BR60*Immo_blind!$AN59)>0,BR60-(Immo_blind!$AI59-BR60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BS60-(Immo_blind!$AI59-BS60*Immo_blind!$AN59)>0,BS60-(Immo_blind!$AI59-BS60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BT60-(Immo_blind!$AI59-BT60*Immo_blind!$AN59)>0,BT60-(Immo_blind!$AI59-BT60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BU60-(Immo_blind!$AI59-BU60*Immo_blind!$AN59)>0,BU60-(Immo_blind!$AI59-BU60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BV60-(Immo_blind!$AI59-BV60*Immo_blind!$AN59)>0,BV60-(Immo_blind!$AI59-BV60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BW60-(Immo_blind!$AI59-BW60*Immo_blind!$AN59)>0,BW60-(Immo_blind!$AI59-BW60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BX60-(Immo_blind!$AI59-BX60*Immo_blind!$AN59)>0,BX60-(Immo_blind!$AI59-BX60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BY60-(Immo_blind!$AI59-BY60*Immo_blind!$AN59)>0,BY60-(Immo_blind!$AI59-BY60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(BZ60-(Immo_blind!$AI59-BZ60*Immo_blind!$AN59)>0,BZ60-(Immo_blind!$AI59-BZ60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(CA60-(Immo_blind!$AI59-CA60*Immo_blind!$AN59)>0,CA60-(Immo_blind!$AI59-CA60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(CB60-(Immo_blind!$AI59-CB60*Immo_blind!$AN59)>0,CB60-(Immo_blind!$AI59-CB60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(CC60-(Immo_blind!$AI59-CC60*Immo_blind!$AN59)>0,CC60-(Immo_blind!$AI59-CC60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(CD60-(Immo_blind!$AI59-CD60*Immo_blind!$AN59)>0,CD60-(Immo_blind!$AI59-CD60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(CE60-(Immo_blind!$AI59-CE60*Immo_blind!$AN59)>0,CE60-(Immo_blind!$AI59-CE60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(CF60-(Immo_blind!$AI59-CF60*Immo_blind!$AN59)>0,CF60-(Immo_blind!$AI59-CF60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(CG60-(Immo_blind!$AI59-CG60*Immo_blind!$AN59)>0,CG60-(Immo_blind!$AI59-CG60*Immo_blind!$AN59),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F60,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F60,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA59,\nIF(CH60-(Immo_blind!$AI59-CH60*Immo_blind!$AN59)>0,CH60-(Immo_blind!$AI59-CH60*Immo_blind!$AN59),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2076},{"$f":"IFERROR(IF(CL$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nG60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nH60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nI60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nJ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nK60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nL60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nM60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nN60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nO60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nP60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nQ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nR60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nS60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nT60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nU60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nV60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nW60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nX60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nY60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nZ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAA60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAB60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAC60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAD60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAE60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAF60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAG60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAH60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAI60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAJ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAK60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAL60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAM60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAN60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAO60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAP60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAQ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAR60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAS60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAT60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAU60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAV60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAW60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAX60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAY60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nAZ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBA60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBB60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBC60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBD60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBE60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBF60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBG60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBH60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBI60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBJ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBK60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBL60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBM60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBN60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBO60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBP60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBQ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBR60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBS60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBT60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBU60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBV60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBW60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBX60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBY60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nBZ60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCA60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCB60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCC60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCD60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCE60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCF60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCG60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCH60*Immo_blind!$AN59),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nCI60*Immo_blind!$AN59),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2076},{"$f":"IFERROR(IF(FQ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(G60<>0,Immo_blind!$AI59-Immo_dev!CL60,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(H60<>0,Immo_blind!$AI59-Immo_dev!CM60,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(I60<>0,Immo_blind!$AI59-Immo_dev!CN60,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(J60<>0,Immo_blind!$AI59-Immo_dev!CO60,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(K60<>0,Immo_blind!$AI59-Immo_dev!CP60,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(L60<>0,Immo_blind!$AI59-Immo_dev!CQ60,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(M60<>0,Immo_blind!$AI59-Immo_dev!CR60,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(N60<>0,Immo_blind!$AI59-Immo_dev!CS60,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(O60<>0,Immo_blind!$AI59-Immo_dev!CT60,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(P60<>0,Immo_blind!$AI59-Immo_dev!CU60,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(Q60<>0,Immo_blind!$AI59-Immo_dev!CV60,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(R60<>0,Immo_blind!$AI59-Immo_dev!CW60,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(S60<>0,Immo_blind!$AI59-Immo_dev!CX60,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(T60<>0,Immo_blind!$AI59-Immo_dev!CY60,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(U60<>0,Immo_blind!$AI59-Immo_dev!CZ60,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(V60<>0,Immo_blind!$AI59-Immo_dev!DA60,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(W60<>0,Immo_blind!$AI59-Immo_dev!DB60,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(X60<>0,Immo_blind!$AI59-Immo_dev!DC60,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(Y60<>0,Immo_blind!$AI59-Immo_dev!DD60,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(Z60<>0,Immo_blind!$AI59-Immo_dev!DE60,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AA60<>0,Immo_blind!$AI59-Immo_dev!DF60,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AB60<>0,Immo_blind!$AI59-Immo_dev!DG60,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AC60<>0,Immo_blind!$AI59-Immo_dev!DH60,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AD60<>0,Immo_blind!$AI59-Immo_dev!DI60,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AE60<>0,Immo_blind!$AI59-Immo_dev!DJ60,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AF60<>0,Immo_blind!$AI59-Immo_dev!DK60,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AG60<>0,Immo_blind!$AI59-Immo_dev!DL60,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AH60<>0,Immo_blind!$AI59-Immo_dev!DM60,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AI60<>0,Immo_blind!$AI59-Immo_dev!DN60,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ60<>0,Immo_blind!$AI59-Immo_dev!DO60,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AK60<>0,Immo_blind!$AI59-Immo_dev!DP60,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AL60<>0,Immo_blind!$AI59-Immo_dev!DQ60,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AM60<>0,Immo_blind!$AI59-Immo_dev!DR60,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AN60<>0,Immo_blind!$AI59-Immo_dev!DS60,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AO60<>0,Immo_blind!$AI59-Immo_dev!DT60,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AP60<>0,Immo_blind!$AI59-Immo_dev!DU60,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ60<>0,Immo_blind!$AI59-Immo_dev!DV60,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AR60<>0,Immo_blind!$AI59-Immo_dev!DW60,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AS60<>0,Immo_blind!$AI59-Immo_dev!DX60,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AT60<>0,Immo_blind!$AI59-Immo_dev!DY60,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AU60<>0,Immo_blind!$AI59-Immo_dev!DZ60,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AV60<>0,Immo_blind!$AI59-Immo_dev!EA60,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AW60<>0,Immo_blind!$AI59-Immo_dev!EB60,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AX60<>0,Immo_blind!$AI59-Immo_dev!EC60,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AY60<>0,Immo_blind!$AI59-Immo_dev!ED60,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ60<>0,Immo_blind!$AI59-Immo_dev!EE60,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BA60<>0,Immo_blind!$AI59-Immo_dev!EF60,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BB60<>0,Immo_blind!$AI59-Immo_dev!EG60,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BC60<>0,Immo_blind!$AI59-Immo_dev!EH60,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BD60<>0,Immo_blind!$AI59-Immo_dev!EI60,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BE60<>0,Immo_blind!$AI59-Immo_dev!EJ60,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BF60<>0,Immo_blind!$AI59-Immo_dev!EK60,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BG60<>0,Immo_blind!$AI59-Immo_dev!EL60,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BH60<>0,Immo_blind!$AI59-Immo_dev!EM60,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BI60<>0,Immo_blind!$AI59-Immo_dev!EN60,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ60<>0,Immo_blind!$AI59-Immo_dev!EO60,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BK60<>0,Immo_blind!$AI59-Immo_dev!EP60,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BL60<>0,Immo_blind!$AI59-Immo_dev!EQ60,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BM60<>0,Immo_blind!$AI59-Immo_dev!ER60,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BN60<>0,Immo_blind!$AI59-Immo_dev!ES60,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BO60<>0,Immo_blind!$AI59-Immo_dev!ET60,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BP60<>0,Immo_blind!$AI59-Immo_dev!EU60,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ60<>0,Immo_blind!$AI59-Immo_dev!EV60,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BR60<>0,Immo_blind!$AI59-Immo_dev!EW60,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BS60<>0,Immo_blind!$AI59-Immo_dev!EX60,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BT60<>0,Immo_blind!$AI59-Immo_dev!EY60,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BU60<>0,Immo_blind!$AI59-Immo_dev!EZ60,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BV60<>0,Immo_blind!$AI59-Immo_dev!FA60,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BW60<>0,Immo_blind!$AI59-Immo_dev!FB60,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BX60<>0,Immo_blind!$AI59-Immo_dev!FC60,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BY60<>0,Immo_blind!$AI59-Immo_dev!FD60,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ60<>0,Immo_blind!$AI59-Immo_dev!FE60,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CA60<>0,Immo_blind!$AI59-Immo_dev!FF60,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CB60<>0,Immo_blind!$AI59-Immo_dev!FG60,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CC60<>0,Immo_blind!$AI59-Immo_dev!FH60,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CD60<>0,Immo_blind!$AI59-Immo_dev!FI60,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CE60<>0,Immo_blind!$AI59-Immo_dev!FJ60,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CF60<>0,Immo_blind!$AI59-Immo_dev!FK60,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CG60<>0,Immo_blind!$AI59-Immo_dev!FL60,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CH60<>0,Immo_blind!$AI59-Immo_dev!FM60,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F60,Immo_blind!$A$3:$A$93,0),0,\nIF(CI60<>0,Immo_blind!$AI59-Immo_dev!FN60,0)),0)","v":0}]
[2077,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2077},{"$f":"IFERROR(IF(G$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(F61-(Immo_blind!$AI60-F61*Immo_blind!$AN60)>0,F61-(Immo_blind!$AI60-F61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(G61-(Immo_blind!$AI60-G61*Immo_blind!$AN60)>0,G61-(Immo_blind!$AI60-G61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(H61-(Immo_blind!$AI60-H61*Immo_blind!$AN60)>0,H61-(Immo_blind!$AI60-H61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(I61-(Immo_blind!$AI60-I61*Immo_blind!$AN60)>0,I61-(Immo_blind!$AI60-I61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(J61-(Immo_blind!$AI60-J61*Immo_blind!$AN60)>0,J61-(Immo_blind!$AI60-J61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(K61-(Immo_blind!$AI60-K61*Immo_blind!$AN60)>0,K61-(Immo_blind!$AI60-K61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(L61-(Immo_blind!$AI60-L61*Immo_blind!$AN60)>0,L61-(Immo_blind!$AI60-L61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(M61-(Immo_blind!$AI60-M61*Immo_blind!$AN60)>0,M61-(Immo_blind!$AI60-M61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(N61-(Immo_blind!$AI60-N61*Immo_blind!$AN60)>0,N61-(Immo_blind!$AI60-N61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(O61-(Immo_blind!$AI60-O61*Immo_blind!$AN60)>0,O61-(Immo_blind!$AI60-O61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(P61-(Immo_blind!$AI60-P61*Immo_blind!$AN60)>0,P61-(Immo_blind!$AI60-P61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(Q61-(Immo_blind!$AI60-Q61*Immo_blind!$AN60)>0,Q61-(Immo_blind!$AI60-Q61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(R61-(Immo_blind!$AI60-R61*Immo_blind!$AN60)>0,R61-(Immo_blind!$AI60-R61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(S61-(Immo_blind!$AI60-S61*Immo_blind!$AN60)>0,S61-(Immo_blind!$AI60-S61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(T61-(Immo_blind!$AI60-T61*Immo_blind!$AN60)>0,T61-(Immo_blind!$AI60-T61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(U61-(Immo_blind!$AI60-U61*Immo_blind!$AN60)>0,U61-(Immo_blind!$AI60-U61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(V61-(Immo_blind!$AI60-V61*Immo_blind!$AN60)>0,V61-(Immo_blind!$AI60-V61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(W61-(Immo_blind!$AI60-W61*Immo_blind!$AN60)>0,W61-(Immo_blind!$AI60-W61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(X61-(Immo_blind!$AI60-X61*Immo_blind!$AN60)>0,X61-(Immo_blind!$AI60-X61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(Y61-(Immo_blind!$AI60-Y61*Immo_blind!$AN60)>0,Y61-(Immo_blind!$AI60-Y61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(Z61-(Immo_blind!$AI60-Z61*Immo_blind!$AN60)>0,Z61-(Immo_blind!$AI60-Z61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AA61-(Immo_blind!$AI60-AA61*Immo_blind!$AN60)>0,AA61-(Immo_blind!$AI60-AA61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AB61-(Immo_blind!$AI60-AB61*Immo_blind!$AN60)>0,AB61-(Immo_blind!$AI60-AB61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AC61-(Immo_blind!$AI60-AC61*Immo_blind!$AN60)>0,AC61-(Immo_blind!$AI60-AC61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AD61-(Immo_blind!$AI60-AD61*Immo_blind!$AN60)>0,AD61-(Immo_blind!$AI60-AD61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AE61-(Immo_blind!$AI60-AE61*Immo_blind!$AN60)>0,AE61-(Immo_blind!$AI60-AE61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AF61-(Immo_blind!$AI60-AF61*Immo_blind!$AN60)>0,AF61-(Immo_blind!$AI60-AF61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AG61-(Immo_blind!$AI60-AG61*Immo_blind!$AN60)>0,AG61-(Immo_blind!$AI60-AG61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AH61-(Immo_blind!$AI60-AH61*Immo_blind!$AN60)>0,AH61-(Immo_blind!$AI60-AH61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AI61-(Immo_blind!$AI60-AI61*Immo_blind!$AN60)>0,AI61-(Immo_blind!$AI60-AI61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AJ61-(Immo_blind!$AI60-AJ61*Immo_blind!$AN60)>0,AJ61-(Immo_blind!$AI60-AJ61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AK61-(Immo_blind!$AI60-AK61*Immo_blind!$AN60)>0,AK61-(Immo_blind!$AI60-AK61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AL61-(Immo_blind!$AI60-AL61*Immo_blind!$AN60)>0,AL61-(Immo_blind!$AI60-AL61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AM61-(Immo_blind!$AI60-AM61*Immo_blind!$AN60)>0,AM61-(Immo_blind!$AI60-AM61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AN61-(Immo_blind!$AI60-AN61*Immo_blind!$AN60)>0,AN61-(Immo_blind!$AI60-AN61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AO61-(Immo_blind!$AI60-AO61*Immo_blind!$AN60)>0,AO61-(Immo_blind!$AI60-AO61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AP61-(Immo_blind!$AI60-AP61*Immo_blind!$AN60)>0,AP61-(Immo_blind!$AI60-AP61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AQ61-(Immo_blind!$AI60-AQ61*Immo_blind!$AN60)>0,AQ61-(Immo_blind!$AI60-AQ61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AR61-(Immo_blind!$AI60-AR61*Immo_blind!$AN60)>0,AR61-(Immo_blind!$AI60-AR61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AS61-(Immo_blind!$AI60-AS61*Immo_blind!$AN60)>0,AS61-(Immo_blind!$AI60-AS61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AT61-(Immo_blind!$AI60-AT61*Immo_blind!$AN60)>0,AT61-(Immo_blind!$AI60-AT61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AU61-(Immo_blind!$AI60-AU61*Immo_blind!$AN60)>0,AU61-(Immo_blind!$AI60-AU61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AV61-(Immo_blind!$AI60-AV61*Immo_blind!$AN60)>0,AV61-(Immo_blind!$AI60-AV61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AW61-(Immo_blind!$AI60-AW61*Immo_blind!$AN60)>0,AW61-(Immo_blind!$AI60-AW61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AX61-(Immo_blind!$AI60-AX61*Immo_blind!$AN60)>0,AX61-(Immo_blind!$AI60-AX61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AY61-(Immo_blind!$AI60-AY61*Immo_blind!$AN60)>0,AY61-(Immo_blind!$AI60-AY61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(AZ61-(Immo_blind!$AI60-AZ61*Immo_blind!$AN60)>0,AZ61-(Immo_blind!$AI60-AZ61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BA61-(Immo_blind!$AI60-BA61*Immo_blind!$AN60)>0,BA61-(Immo_blind!$AI60-BA61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BB61-(Immo_blind!$AI60-BB61*Immo_blind!$AN60)>0,BB61-(Immo_blind!$AI60-BB61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BC61-(Immo_blind!$AI60-BC61*Immo_blind!$AN60)>0,BC61-(Immo_blind!$AI60-BC61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BD61-(Immo_blind!$AI60-BD61*Immo_blind!$AN60)>0,BD61-(Immo_blind!$AI60-BD61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BE61-(Immo_blind!$AI60-BE61*Immo_blind!$AN60)>0,BE61-(Immo_blind!$AI60-BE61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BF61-(Immo_blind!$AI60-BF61*Immo_blind!$AN60)>0,BF61-(Immo_blind!$AI60-BF61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BG61-(Immo_blind!$AI60-BG61*Immo_blind!$AN60)>0,BG61-(Immo_blind!$AI60-BG61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BH61-(Immo_blind!$AI60-BH61*Immo_blind!$AN60)>0,BH61-(Immo_blind!$AI60-BH61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BI61-(Immo_blind!$AI60-BI61*Immo_blind!$AN60)>0,BI61-(Immo_blind!$AI60-BI61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BJ61-(Immo_blind!$AI60-BJ61*Immo_blind!$AN60)>0,BJ61-(Immo_blind!$AI60-BJ61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BK61-(Immo_blind!$AI60-BK61*Immo_blind!$AN60)>0,BK61-(Immo_blind!$AI60-BK61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BL61-(Immo_blind!$AI60-BL61*Immo_blind!$AN60)>0,BL61-(Immo_blind!$AI60-BL61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BM61-(Immo_blind!$AI60-BM61*Immo_blind!$AN60)>0,BM61-(Immo_blind!$AI60-BM61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BN61-(Immo_blind!$AI60-BN61*Immo_blind!$AN60)>0,BN61-(Immo_blind!$AI60-BN61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BO61-(Immo_blind!$AI60-BO61*Immo_blind!$AN60)>0,BO61-(Immo_blind!$AI60-BO61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BP61-(Immo_blind!$AI60-BP61*Immo_blind!$AN60)>0,BP61-(Immo_blind!$AI60-BP61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BQ61-(Immo_blind!$AI60-BQ61*Immo_blind!$AN60)>0,BQ61-(Immo_blind!$AI60-BQ61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BR61-(Immo_blind!$AI60-BR61*Immo_blind!$AN60)>0,BR61-(Immo_blind!$AI60-BR61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BS61-(Immo_blind!$AI60-BS61*Immo_blind!$AN60)>0,BS61-(Immo_blind!$AI60-BS61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BT61-(Immo_blind!$AI60-BT61*Immo_blind!$AN60)>0,BT61-(Immo_blind!$AI60-BT61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BU61-(Immo_blind!$AI60-BU61*Immo_blind!$AN60)>0,BU61-(Immo_blind!$AI60-BU61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BV61-(Immo_blind!$AI60-BV61*Immo_blind!$AN60)>0,BV61-(Immo_blind!$AI60-BV61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BW61-(Immo_blind!$AI60-BW61*Immo_blind!$AN60)>0,BW61-(Immo_blind!$AI60-BW61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BX61-(Immo_blind!$AI60-BX61*Immo_blind!$AN60)>0,BX61-(Immo_blind!$AI60-BX61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BY61-(Immo_blind!$AI60-BY61*Immo_blind!$AN60)>0,BY61-(Immo_blind!$AI60-BY61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(BZ61-(Immo_blind!$AI60-BZ61*Immo_blind!$AN60)>0,BZ61-(Immo_blind!$AI60-BZ61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(CA61-(Immo_blind!$AI60-CA61*Immo_blind!$AN60)>0,CA61-(Immo_blind!$AI60-CA61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(CB61-(Immo_blind!$AI60-CB61*Immo_blind!$AN60)>0,CB61-(Immo_blind!$AI60-CB61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(CC61-(Immo_blind!$AI60-CC61*Immo_blind!$AN60)>0,CC61-(Immo_blind!$AI60-CC61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(CD61-(Immo_blind!$AI60-CD61*Immo_blind!$AN60)>0,CD61-(Immo_blind!$AI60-CD61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(CE61-(Immo_blind!$AI60-CE61*Immo_blind!$AN60)>0,CE61-(Immo_blind!$AI60-CE61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(CF61-(Immo_blind!$AI60-CF61*Immo_blind!$AN60)>0,CF61-(Immo_blind!$AI60-CF61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(CG61-(Immo_blind!$AI60-CG61*Immo_blind!$AN60)>0,CG61-(Immo_blind!$AI60-CG61*Immo_blind!$AN60),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F61,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F61,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA60,\nIF(CH61-(Immo_blind!$AI60-CH61*Immo_blind!$AN60)>0,CH61-(Immo_blind!$AI60-CH61*Immo_blind!$AN60),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2077},{"$f":"IFERROR(IF(CL$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nG61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nH61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nI61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nJ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nK61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nL61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nM61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nN61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nO61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nP61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nQ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nR61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nS61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nT61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nU61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nV61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nW61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nX61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nY61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nZ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAA61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAB61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAC61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAD61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAE61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAF61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAG61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAH61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAI61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAJ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAK61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAL61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAM61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAN61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAO61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAP61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAQ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAR61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAS61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAT61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAU61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAV61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAW61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAX61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAY61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nAZ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBA61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBB61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBC61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBD61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBE61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBF61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBG61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBH61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBI61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBJ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBK61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBL61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBM61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBN61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBO61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBP61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBQ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBR61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBS61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBT61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBU61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBV61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBW61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBX61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBY61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nBZ61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCA61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCB61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCC61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCD61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCE61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCF61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCG61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCH61*Immo_blind!$AN60),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nCI61*Immo_blind!$AN60),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2077},{"$f":"IFERROR(IF(FQ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(G61<>0,Immo_blind!$AI60-Immo_dev!CL61,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(H61<>0,Immo_blind!$AI60-Immo_dev!CM61,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(I61<>0,Immo_blind!$AI60-Immo_dev!CN61,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(J61<>0,Immo_blind!$AI60-Immo_dev!CO61,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(K61<>0,Immo_blind!$AI60-Immo_dev!CP61,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(L61<>0,Immo_blind!$AI60-Immo_dev!CQ61,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(M61<>0,Immo_blind!$AI60-Immo_dev!CR61,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(N61<>0,Immo_blind!$AI60-Immo_dev!CS61,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(O61<>0,Immo_blind!$AI60-Immo_dev!CT61,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(P61<>0,Immo_blind!$AI60-Immo_dev!CU61,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(Q61<>0,Immo_blind!$AI60-Immo_dev!CV61,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(R61<>0,Immo_blind!$AI60-Immo_dev!CW61,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(S61<>0,Immo_blind!$AI60-Immo_dev!CX61,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(T61<>0,Immo_blind!$AI60-Immo_dev!CY61,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(U61<>0,Immo_blind!$AI60-Immo_dev!CZ61,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(V61<>0,Immo_blind!$AI60-Immo_dev!DA61,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(W61<>0,Immo_blind!$AI60-Immo_dev!DB61,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(X61<>0,Immo_blind!$AI60-Immo_dev!DC61,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(Y61<>0,Immo_blind!$AI60-Immo_dev!DD61,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(Z61<>0,Immo_blind!$AI60-Immo_dev!DE61,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AA61<>0,Immo_blind!$AI60-Immo_dev!DF61,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AB61<>0,Immo_blind!$AI60-Immo_dev!DG61,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AC61<>0,Immo_blind!$AI60-Immo_dev!DH61,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AD61<>0,Immo_blind!$AI60-Immo_dev!DI61,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AE61<>0,Immo_blind!$AI60-Immo_dev!DJ61,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AF61<>0,Immo_blind!$AI60-Immo_dev!DK61,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AG61<>0,Immo_blind!$AI60-Immo_dev!DL61,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AH61<>0,Immo_blind!$AI60-Immo_dev!DM61,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AI61<>0,Immo_blind!$AI60-Immo_dev!DN61,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ61<>0,Immo_blind!$AI60-Immo_dev!DO61,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AK61<>0,Immo_blind!$AI60-Immo_dev!DP61,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AL61<>0,Immo_blind!$AI60-Immo_dev!DQ61,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AM61<>0,Immo_blind!$AI60-Immo_dev!DR61,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AN61<>0,Immo_blind!$AI60-Immo_dev!DS61,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AO61<>0,Immo_blind!$AI60-Immo_dev!DT61,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AP61<>0,Immo_blind!$AI60-Immo_dev!DU61,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ61<>0,Immo_blind!$AI60-Immo_dev!DV61,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AR61<>0,Immo_blind!$AI60-Immo_dev!DW61,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AS61<>0,Immo_blind!$AI60-Immo_dev!DX61,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AT61<>0,Immo_blind!$AI60-Immo_dev!DY61,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AU61<>0,Immo_blind!$AI60-Immo_dev!DZ61,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AV61<>0,Immo_blind!$AI60-Immo_dev!EA61,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AW61<>0,Immo_blind!$AI60-Immo_dev!EB61,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AX61<>0,Immo_blind!$AI60-Immo_dev!EC61,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AY61<>0,Immo_blind!$AI60-Immo_dev!ED61,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ61<>0,Immo_blind!$AI60-Immo_dev!EE61,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BA61<>0,Immo_blind!$AI60-Immo_dev!EF61,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BB61<>0,Immo_blind!$AI60-Immo_dev!EG61,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BC61<>0,Immo_blind!$AI60-Immo_dev!EH61,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BD61<>0,Immo_blind!$AI60-Immo_dev!EI61,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BE61<>0,Immo_blind!$AI60-Immo_dev!EJ61,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BF61<>0,Immo_blind!$AI60-Immo_dev!EK61,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BG61<>0,Immo_blind!$AI60-Immo_dev!EL61,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BH61<>0,Immo_blind!$AI60-Immo_dev!EM61,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BI61<>0,Immo_blind!$AI60-Immo_dev!EN61,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ61<>0,Immo_blind!$AI60-Immo_dev!EO61,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BK61<>0,Immo_blind!$AI60-Immo_dev!EP61,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BL61<>0,Immo_blind!$AI60-Immo_dev!EQ61,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BM61<>0,Immo_blind!$AI60-Immo_dev!ER61,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BN61<>0,Immo_blind!$AI60-Immo_dev!ES61,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BO61<>0,Immo_blind!$AI60-Immo_dev!ET61,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BP61<>0,Immo_blind!$AI60-Immo_dev!EU61,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ61<>0,Immo_blind!$AI60-Immo_dev!EV61,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BR61<>0,Immo_blind!$AI60-Immo_dev!EW61,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BS61<>0,Immo_blind!$AI60-Immo_dev!EX61,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BT61<>0,Immo_blind!$AI60-Immo_dev!EY61,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BU61<>0,Immo_blind!$AI60-Immo_dev!EZ61,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BV61<>0,Immo_blind!$AI60-Immo_dev!FA61,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BW61<>0,Immo_blind!$AI60-Immo_dev!FB61,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BX61<>0,Immo_blind!$AI60-Immo_dev!FC61,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BY61<>0,Immo_blind!$AI60-Immo_dev!FD61,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ61<>0,Immo_blind!$AI60-Immo_dev!FE61,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CA61<>0,Immo_blind!$AI60-Immo_dev!FF61,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CB61<>0,Immo_blind!$AI60-Immo_dev!FG61,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CC61<>0,Immo_blind!$AI60-Immo_dev!FH61,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CD61<>0,Immo_blind!$AI60-Immo_dev!FI61,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CE61<>0,Immo_blind!$AI60-Immo_dev!FJ61,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CF61<>0,Immo_blind!$AI60-Immo_dev!FK61,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CG61<>0,Immo_blind!$AI60-Immo_dev!FL61,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CH61<>0,Immo_blind!$AI60-Immo_dev!FM61,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F61,Immo_blind!$A$3:$A$93,0),0,\nIF(CI61<>0,Immo_blind!$AI60-Immo_dev!FN61,0)),0)","v":0}]
[2078,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2078},{"$f":"IFERROR(IF(G$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(F62-(Immo_blind!$AI61-F62*Immo_blind!$AN61)>0,F62-(Immo_blind!$AI61-F62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(G62-(Immo_blind!$AI61-G62*Immo_blind!$AN61)>0,G62-(Immo_blind!$AI61-G62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(H62-(Immo_blind!$AI61-H62*Immo_blind!$AN61)>0,H62-(Immo_blind!$AI61-H62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(I62-(Immo_blind!$AI61-I62*Immo_blind!$AN61)>0,I62-(Immo_blind!$AI61-I62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(J62-(Immo_blind!$AI61-J62*Immo_blind!$AN61)>0,J62-(Immo_blind!$AI61-J62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(K62-(Immo_blind!$AI61-K62*Immo_blind!$AN61)>0,K62-(Immo_blind!$AI61-K62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(L62-(Immo_blind!$AI61-L62*Immo_blind!$AN61)>0,L62-(Immo_blind!$AI61-L62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(M62-(Immo_blind!$AI61-M62*Immo_blind!$AN61)>0,M62-(Immo_blind!$AI61-M62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(N62-(Immo_blind!$AI61-N62*Immo_blind!$AN61)>0,N62-(Immo_blind!$AI61-N62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(O62-(Immo_blind!$AI61-O62*Immo_blind!$AN61)>0,O62-(Immo_blind!$AI61-O62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(P62-(Immo_blind!$AI61-P62*Immo_blind!$AN61)>0,P62-(Immo_blind!$AI61-P62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(Q62-(Immo_blind!$AI61-Q62*Immo_blind!$AN61)>0,Q62-(Immo_blind!$AI61-Q62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(R62-(Immo_blind!$AI61-R62*Immo_blind!$AN61)>0,R62-(Immo_blind!$AI61-R62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(S62-(Immo_blind!$AI61-S62*Immo_blind!$AN61)>0,S62-(Immo_blind!$AI61-S62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(T62-(Immo_blind!$AI61-T62*Immo_blind!$AN61)>0,T62-(Immo_blind!$AI61-T62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(U62-(Immo_blind!$AI61-U62*Immo_blind!$AN61)>0,U62-(Immo_blind!$AI61-U62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(V62-(Immo_blind!$AI61-V62*Immo_blind!$AN61)>0,V62-(Immo_blind!$AI61-V62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(W62-(Immo_blind!$AI61-W62*Immo_blind!$AN61)>0,W62-(Immo_blind!$AI61-W62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(X62-(Immo_blind!$AI61-X62*Immo_blind!$AN61)>0,X62-(Immo_blind!$AI61-X62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(Y62-(Immo_blind!$AI61-Y62*Immo_blind!$AN61)>0,Y62-(Immo_blind!$AI61-Y62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(Z62-(Immo_blind!$AI61-Z62*Immo_blind!$AN61)>0,Z62-(Immo_blind!$AI61-Z62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AA62-(Immo_blind!$AI61-AA62*Immo_blind!$AN61)>0,AA62-(Immo_blind!$AI61-AA62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AB62-(Immo_blind!$AI61-AB62*Immo_blind!$AN61)>0,AB62-(Immo_blind!$AI61-AB62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AC62-(Immo_blind!$AI61-AC62*Immo_blind!$AN61)>0,AC62-(Immo_blind!$AI61-AC62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AD62-(Immo_blind!$AI61-AD62*Immo_blind!$AN61)>0,AD62-(Immo_blind!$AI61-AD62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AE62-(Immo_blind!$AI61-AE62*Immo_blind!$AN61)>0,AE62-(Immo_blind!$AI61-AE62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AF62-(Immo_blind!$AI61-AF62*Immo_blind!$AN61)>0,AF62-(Immo_blind!$AI61-AF62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AG62-(Immo_blind!$AI61-AG62*Immo_blind!$AN61)>0,AG62-(Immo_blind!$AI61-AG62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AH62-(Immo_blind!$AI61-AH62*Immo_blind!$AN61)>0,AH62-(Immo_blind!$AI61-AH62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AI62-(Immo_blind!$AI61-AI62*Immo_blind!$AN61)>0,AI62-(Immo_blind!$AI61-AI62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AJ62-(Immo_blind!$AI61-AJ62*Immo_blind!$AN61)>0,AJ62-(Immo_blind!$AI61-AJ62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AK62-(Immo_blind!$AI61-AK62*Immo_blind!$AN61)>0,AK62-(Immo_blind!$AI61-AK62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AL62-(Immo_blind!$AI61-AL62*Immo_blind!$AN61)>0,AL62-(Immo_blind!$AI61-AL62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AM62-(Immo_blind!$AI61-AM62*Immo_blind!$AN61)>0,AM62-(Immo_blind!$AI61-AM62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AN62-(Immo_blind!$AI61-AN62*Immo_blind!$AN61)>0,AN62-(Immo_blind!$AI61-AN62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AO62-(Immo_blind!$AI61-AO62*Immo_blind!$AN61)>0,AO62-(Immo_blind!$AI61-AO62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AP62-(Immo_blind!$AI61-AP62*Immo_blind!$AN61)>0,AP62-(Immo_blind!$AI61-AP62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AQ62-(Immo_blind!$AI61-AQ62*Immo_blind!$AN61)>0,AQ62-(Immo_blind!$AI61-AQ62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AR62-(Immo_blind!$AI61-AR62*Immo_blind!$AN61)>0,AR62-(Immo_blind!$AI61-AR62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AS62-(Immo_blind!$AI61-AS62*Immo_blind!$AN61)>0,AS62-(Immo_blind!$AI61-AS62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AT62-(Immo_blind!$AI61-AT62*Immo_blind!$AN61)>0,AT62-(Immo_blind!$AI61-AT62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AU62-(Immo_blind!$AI61-AU62*Immo_blind!$AN61)>0,AU62-(Immo_blind!$AI61-AU62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AV62-(Immo_blind!$AI61-AV62*Immo_blind!$AN61)>0,AV62-(Immo_blind!$AI61-AV62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AW62-(Immo_blind!$AI61-AW62*Immo_blind!$AN61)>0,AW62-(Immo_blind!$AI61-AW62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AX62-(Immo_blind!$AI61-AX62*Immo_blind!$AN61)>0,AX62-(Immo_blind!$AI61-AX62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AY62-(Immo_blind!$AI61-AY62*Immo_blind!$AN61)>0,AY62-(Immo_blind!$AI61-AY62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(AZ62-(Immo_blind!$AI61-AZ62*Immo_blind!$AN61)>0,AZ62-(Immo_blind!$AI61-AZ62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BA62-(Immo_blind!$AI61-BA62*Immo_blind!$AN61)>0,BA62-(Immo_blind!$AI61-BA62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BB62-(Immo_blind!$AI61-BB62*Immo_blind!$AN61)>0,BB62-(Immo_blind!$AI61-BB62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BC62-(Immo_blind!$AI61-BC62*Immo_blind!$AN61)>0,BC62-(Immo_blind!$AI61-BC62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BD62-(Immo_blind!$AI61-BD62*Immo_blind!$AN61)>0,BD62-(Immo_blind!$AI61-BD62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BE62-(Immo_blind!$AI61-BE62*Immo_blind!$AN61)>0,BE62-(Immo_blind!$AI61-BE62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BF62-(Immo_blind!$AI61-BF62*Immo_blind!$AN61)>0,BF62-(Immo_blind!$AI61-BF62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BG62-(Immo_blind!$AI61-BG62*Immo_blind!$AN61)>0,BG62-(Immo_blind!$AI61-BG62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BH62-(Immo_blind!$AI61-BH62*Immo_blind!$AN61)>0,BH62-(Immo_blind!$AI61-BH62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BI62-(Immo_blind!$AI61-BI62*Immo_blind!$AN61)>0,BI62-(Immo_blind!$AI61-BI62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BJ62-(Immo_blind!$AI61-BJ62*Immo_blind!$AN61)>0,BJ62-(Immo_blind!$AI61-BJ62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BK62-(Immo_blind!$AI61-BK62*Immo_blind!$AN61)>0,BK62-(Immo_blind!$AI61-BK62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BL62-(Immo_blind!$AI61-BL62*Immo_blind!$AN61)>0,BL62-(Immo_blind!$AI61-BL62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BM62-(Immo_blind!$AI61-BM62*Immo_blind!$AN61)>0,BM62-(Immo_blind!$AI61-BM62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BN62-(Immo_blind!$AI61-BN62*Immo_blind!$AN61)>0,BN62-(Immo_blind!$AI61-BN62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BO62-(Immo_blind!$AI61-BO62*Immo_blind!$AN61)>0,BO62-(Immo_blind!$AI61-BO62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BP62-(Immo_blind!$AI61-BP62*Immo_blind!$AN61)>0,BP62-(Immo_blind!$AI61-BP62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BQ62-(Immo_blind!$AI61-BQ62*Immo_blind!$AN61)>0,BQ62-(Immo_blind!$AI61-BQ62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BR62-(Immo_blind!$AI61-BR62*Immo_blind!$AN61)>0,BR62-(Immo_blind!$AI61-BR62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BS62-(Immo_blind!$AI61-BS62*Immo_blind!$AN61)>0,BS62-(Immo_blind!$AI61-BS62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BT62-(Immo_blind!$AI61-BT62*Immo_blind!$AN61)>0,BT62-(Immo_blind!$AI61-BT62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BU62-(Immo_blind!$AI61-BU62*Immo_blind!$AN61)>0,BU62-(Immo_blind!$AI61-BU62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BV62-(Immo_blind!$AI61-BV62*Immo_blind!$AN61)>0,BV62-(Immo_blind!$AI61-BV62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BW62-(Immo_blind!$AI61-BW62*Immo_blind!$AN61)>0,BW62-(Immo_blind!$AI61-BW62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BX62-(Immo_blind!$AI61-BX62*Immo_blind!$AN61)>0,BX62-(Immo_blind!$AI61-BX62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BY62-(Immo_blind!$AI61-BY62*Immo_blind!$AN61)>0,BY62-(Immo_blind!$AI61-BY62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(BZ62-(Immo_blind!$AI61-BZ62*Immo_blind!$AN61)>0,BZ62-(Immo_blind!$AI61-BZ62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(CA62-(Immo_blind!$AI61-CA62*Immo_blind!$AN61)>0,CA62-(Immo_blind!$AI61-CA62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(CB62-(Immo_blind!$AI61-CB62*Immo_blind!$AN61)>0,CB62-(Immo_blind!$AI61-CB62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(CC62-(Immo_blind!$AI61-CC62*Immo_blind!$AN61)>0,CC62-(Immo_blind!$AI61-CC62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(CD62-(Immo_blind!$AI61-CD62*Immo_blind!$AN61)>0,CD62-(Immo_blind!$AI61-CD62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(CE62-(Immo_blind!$AI61-CE62*Immo_blind!$AN61)>0,CE62-(Immo_blind!$AI61-CE62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(CF62-(Immo_blind!$AI61-CF62*Immo_blind!$AN61)>0,CF62-(Immo_blind!$AI61-CF62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(CG62-(Immo_blind!$AI61-CG62*Immo_blind!$AN61)>0,CG62-(Immo_blind!$AI61-CG62*Immo_blind!$AN61),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F62,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F62,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA61,\nIF(CH62-(Immo_blind!$AI61-CH62*Immo_blind!$AN61)>0,CH62-(Immo_blind!$AI61-CH62*Immo_blind!$AN61),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2078},{"$f":"IFERROR(IF(CL$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nG62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nH62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nI62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nJ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nK62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nL62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nM62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nN62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nO62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nP62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nQ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nR62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nS62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nT62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nU62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nV62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nW62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nX62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nY62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nZ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAA62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAB62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAC62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAD62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAE62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAF62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAG62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAH62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAI62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAJ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAK62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAL62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAM62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAN62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAO62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAP62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAQ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAR62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAS62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAT62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAU62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAV62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAW62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAX62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAY62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nAZ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBA62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBB62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBC62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBD62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBE62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBF62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBG62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBH62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBI62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBJ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBK62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBL62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBM62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBN62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBO62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBP62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBQ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBR62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBS62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBT62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBU62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBV62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBW62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBX62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBY62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nBZ62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCA62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCB62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCC62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCD62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCE62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCF62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCG62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCH62*Immo_blind!$AN61),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nCI62*Immo_blind!$AN61),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2078},{"$f":"IFERROR(IF(FQ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(G62<>0,Immo_blind!$AI61-Immo_dev!CL62,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(H62<>0,Immo_blind!$AI61-Immo_dev!CM62,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(I62<>0,Immo_blind!$AI61-Immo_dev!CN62,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(J62<>0,Immo_blind!$AI61-Immo_dev!CO62,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(K62<>0,Immo_blind!$AI61-Immo_dev!CP62,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(L62<>0,Immo_blind!$AI61-Immo_dev!CQ62,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(M62<>0,Immo_blind!$AI61-Immo_dev!CR62,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(N62<>0,Immo_blind!$AI61-Immo_dev!CS62,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(O62<>0,Immo_blind!$AI61-Immo_dev!CT62,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(P62<>0,Immo_blind!$AI61-Immo_dev!CU62,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(Q62<>0,Immo_blind!$AI61-Immo_dev!CV62,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(R62<>0,Immo_blind!$AI61-Immo_dev!CW62,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(S62<>0,Immo_blind!$AI61-Immo_dev!CX62,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(T62<>0,Immo_blind!$AI61-Immo_dev!CY62,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(U62<>0,Immo_blind!$AI61-Immo_dev!CZ62,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(V62<>0,Immo_blind!$AI61-Immo_dev!DA62,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(W62<>0,Immo_blind!$AI61-Immo_dev!DB62,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(X62<>0,Immo_blind!$AI61-Immo_dev!DC62,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(Y62<>0,Immo_blind!$AI61-Immo_dev!DD62,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(Z62<>0,Immo_blind!$AI61-Immo_dev!DE62,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AA62<>0,Immo_blind!$AI61-Immo_dev!DF62,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AB62<>0,Immo_blind!$AI61-Immo_dev!DG62,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AC62<>0,Immo_blind!$AI61-Immo_dev!DH62,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AD62<>0,Immo_blind!$AI61-Immo_dev!DI62,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AE62<>0,Immo_blind!$AI61-Immo_dev!DJ62,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AF62<>0,Immo_blind!$AI61-Immo_dev!DK62,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AG62<>0,Immo_blind!$AI61-Immo_dev!DL62,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AH62<>0,Immo_blind!$AI61-Immo_dev!DM62,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AI62<>0,Immo_blind!$AI61-Immo_dev!DN62,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ62<>0,Immo_blind!$AI61-Immo_dev!DO62,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AK62<>0,Immo_blind!$AI61-Immo_dev!DP62,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AL62<>0,Immo_blind!$AI61-Immo_dev!DQ62,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AM62<>0,Immo_blind!$AI61-Immo_dev!DR62,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AN62<>0,Immo_blind!$AI61-Immo_dev!DS62,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AO62<>0,Immo_blind!$AI61-Immo_dev!DT62,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AP62<>0,Immo_blind!$AI61-Immo_dev!DU62,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ62<>0,Immo_blind!$AI61-Immo_dev!DV62,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AR62<>0,Immo_blind!$AI61-Immo_dev!DW62,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AS62<>0,Immo_blind!$AI61-Immo_dev!DX62,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AT62<>0,Immo_blind!$AI61-Immo_dev!DY62,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AU62<>0,Immo_blind!$AI61-Immo_dev!DZ62,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AV62<>0,Immo_blind!$AI61-Immo_dev!EA62,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AW62<>0,Immo_blind!$AI61-Immo_dev!EB62,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AX62<>0,Immo_blind!$AI61-Immo_dev!EC62,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AY62<>0,Immo_blind!$AI61-Immo_dev!ED62,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ62<>0,Immo_blind!$AI61-Immo_dev!EE62,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BA62<>0,Immo_blind!$AI61-Immo_dev!EF62,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BB62<>0,Immo_blind!$AI61-Immo_dev!EG62,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BC62<>0,Immo_blind!$AI61-Immo_dev!EH62,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BD62<>0,Immo_blind!$AI61-Immo_dev!EI62,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BE62<>0,Immo_blind!$AI61-Immo_dev!EJ62,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BF62<>0,Immo_blind!$AI61-Immo_dev!EK62,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BG62<>0,Immo_blind!$AI61-Immo_dev!EL62,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BH62<>0,Immo_blind!$AI61-Immo_dev!EM62,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BI62<>0,Immo_blind!$AI61-Immo_dev!EN62,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ62<>0,Immo_blind!$AI61-Immo_dev!EO62,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BK62<>0,Immo_blind!$AI61-Immo_dev!EP62,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BL62<>0,Immo_blind!$AI61-Immo_dev!EQ62,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BM62<>0,Immo_blind!$AI61-Immo_dev!ER62,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BN62<>0,Immo_blind!$AI61-Immo_dev!ES62,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BO62<>0,Immo_blind!$AI61-Immo_dev!ET62,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BP62<>0,Immo_blind!$AI61-Immo_dev!EU62,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ62<>0,Immo_blind!$AI61-Immo_dev!EV62,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BR62<>0,Immo_blind!$AI61-Immo_dev!EW62,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BS62<>0,Immo_blind!$AI61-Immo_dev!EX62,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BT62<>0,Immo_blind!$AI61-Immo_dev!EY62,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BU62<>0,Immo_blind!$AI61-Immo_dev!EZ62,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BV62<>0,Immo_blind!$AI61-Immo_dev!FA62,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BW62<>0,Immo_blind!$AI61-Immo_dev!FB62,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BX62<>0,Immo_blind!$AI61-Immo_dev!FC62,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BY62<>0,Immo_blind!$AI61-Immo_dev!FD62,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ62<>0,Immo_blind!$AI61-Immo_dev!FE62,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CA62<>0,Immo_blind!$AI61-Immo_dev!FF62,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CB62<>0,Immo_blind!$AI61-Immo_dev!FG62,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CC62<>0,Immo_blind!$AI61-Immo_dev!FH62,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CD62<>0,Immo_blind!$AI61-Immo_dev!FI62,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CE62<>0,Immo_blind!$AI61-Immo_dev!FJ62,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CF62<>0,Immo_blind!$AI61-Immo_dev!FK62,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CG62<>0,Immo_blind!$AI61-Immo_dev!FL62,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CH62<>0,Immo_blind!$AI61-Immo_dev!FM62,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F62,Immo_blind!$A$3:$A$93,0),0,\nIF(CI62<>0,Immo_blind!$AI61-Immo_dev!FN62,0)),0)","v":0}]
[2079,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2079},{"$f":"IFERROR(IF(G$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(F63-(Immo_blind!$AI62-F63*Immo_blind!$AN62)>0,F63-(Immo_blind!$AI62-F63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(G63-(Immo_blind!$AI62-G63*Immo_blind!$AN62)>0,G63-(Immo_blind!$AI62-G63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(H63-(Immo_blind!$AI62-H63*Immo_blind!$AN62)>0,H63-(Immo_blind!$AI62-H63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(I63-(Immo_blind!$AI62-I63*Immo_blind!$AN62)>0,I63-(Immo_blind!$AI62-I63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(J63-(Immo_blind!$AI62-J63*Immo_blind!$AN62)>0,J63-(Immo_blind!$AI62-J63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(K63-(Immo_blind!$AI62-K63*Immo_blind!$AN62)>0,K63-(Immo_blind!$AI62-K63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(L63-(Immo_blind!$AI62-L63*Immo_blind!$AN62)>0,L63-(Immo_blind!$AI62-L63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(M63-(Immo_blind!$AI62-M63*Immo_blind!$AN62)>0,M63-(Immo_blind!$AI62-M63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(N63-(Immo_blind!$AI62-N63*Immo_blind!$AN62)>0,N63-(Immo_blind!$AI62-N63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(O63-(Immo_blind!$AI62-O63*Immo_blind!$AN62)>0,O63-(Immo_blind!$AI62-O63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(P63-(Immo_blind!$AI62-P63*Immo_blind!$AN62)>0,P63-(Immo_blind!$AI62-P63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(Q63-(Immo_blind!$AI62-Q63*Immo_blind!$AN62)>0,Q63-(Immo_blind!$AI62-Q63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(R63-(Immo_blind!$AI62-R63*Immo_blind!$AN62)>0,R63-(Immo_blind!$AI62-R63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(S63-(Immo_blind!$AI62-S63*Immo_blind!$AN62)>0,S63-(Immo_blind!$AI62-S63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(T63-(Immo_blind!$AI62-T63*Immo_blind!$AN62)>0,T63-(Immo_blind!$AI62-T63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(U63-(Immo_blind!$AI62-U63*Immo_blind!$AN62)>0,U63-(Immo_blind!$AI62-U63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(V63-(Immo_blind!$AI62-V63*Immo_blind!$AN62)>0,V63-(Immo_blind!$AI62-V63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(W63-(Immo_blind!$AI62-W63*Immo_blind!$AN62)>0,W63-(Immo_blind!$AI62-W63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(X63-(Immo_blind!$AI62-X63*Immo_blind!$AN62)>0,X63-(Immo_blind!$AI62-X63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(Y63-(Immo_blind!$AI62-Y63*Immo_blind!$AN62)>0,Y63-(Immo_blind!$AI62-Y63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(Z63-(Immo_blind!$AI62-Z63*Immo_blind!$AN62)>0,Z63-(Immo_blind!$AI62-Z63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AA63-(Immo_blind!$AI62-AA63*Immo_blind!$AN62)>0,AA63-(Immo_blind!$AI62-AA63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AB63-(Immo_blind!$AI62-AB63*Immo_blind!$AN62)>0,AB63-(Immo_blind!$AI62-AB63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AC63-(Immo_blind!$AI62-AC63*Immo_blind!$AN62)>0,AC63-(Immo_blind!$AI62-AC63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AD63-(Immo_blind!$AI62-AD63*Immo_blind!$AN62)>0,AD63-(Immo_blind!$AI62-AD63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AE63-(Immo_blind!$AI62-AE63*Immo_blind!$AN62)>0,AE63-(Immo_blind!$AI62-AE63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AF63-(Immo_blind!$AI62-AF63*Immo_blind!$AN62)>0,AF63-(Immo_blind!$AI62-AF63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AG63-(Immo_blind!$AI62-AG63*Immo_blind!$AN62)>0,AG63-(Immo_blind!$AI62-AG63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AH63-(Immo_blind!$AI62-AH63*Immo_blind!$AN62)>0,AH63-(Immo_blind!$AI62-AH63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AI63-(Immo_blind!$AI62-AI63*Immo_blind!$AN62)>0,AI63-(Immo_blind!$AI62-AI63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AJ63-(Immo_blind!$AI62-AJ63*Immo_blind!$AN62)>0,AJ63-(Immo_blind!$AI62-AJ63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AK63-(Immo_blind!$AI62-AK63*Immo_blind!$AN62)>0,AK63-(Immo_blind!$AI62-AK63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AL63-(Immo_blind!$AI62-AL63*Immo_blind!$AN62)>0,AL63-(Immo_blind!$AI62-AL63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AM63-(Immo_blind!$AI62-AM63*Immo_blind!$AN62)>0,AM63-(Immo_blind!$AI62-AM63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AN63-(Immo_blind!$AI62-AN63*Immo_blind!$AN62)>0,AN63-(Immo_blind!$AI62-AN63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AO63-(Immo_blind!$AI62-AO63*Immo_blind!$AN62)>0,AO63-(Immo_blind!$AI62-AO63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AP63-(Immo_blind!$AI62-AP63*Immo_blind!$AN62)>0,AP63-(Immo_blind!$AI62-AP63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AQ63-(Immo_blind!$AI62-AQ63*Immo_blind!$AN62)>0,AQ63-(Immo_blind!$AI62-AQ63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AR63-(Immo_blind!$AI62-AR63*Immo_blind!$AN62)>0,AR63-(Immo_blind!$AI62-AR63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AS63-(Immo_blind!$AI62-AS63*Immo_blind!$AN62)>0,AS63-(Immo_blind!$AI62-AS63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AT63-(Immo_blind!$AI62-AT63*Immo_blind!$AN62)>0,AT63-(Immo_blind!$AI62-AT63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AU63-(Immo_blind!$AI62-AU63*Immo_blind!$AN62)>0,AU63-(Immo_blind!$AI62-AU63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AV63-(Immo_blind!$AI62-AV63*Immo_blind!$AN62)>0,AV63-(Immo_blind!$AI62-AV63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AW63-(Immo_blind!$AI62-AW63*Immo_blind!$AN62)>0,AW63-(Immo_blind!$AI62-AW63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AX63-(Immo_blind!$AI62-AX63*Immo_blind!$AN62)>0,AX63-(Immo_blind!$AI62-AX63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AY63-(Immo_blind!$AI62-AY63*Immo_blind!$AN62)>0,AY63-(Immo_blind!$AI62-AY63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(AZ63-(Immo_blind!$AI62-AZ63*Immo_blind!$AN62)>0,AZ63-(Immo_blind!$AI62-AZ63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BA63-(Immo_blind!$AI62-BA63*Immo_blind!$AN62)>0,BA63-(Immo_blind!$AI62-BA63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BB63-(Immo_blind!$AI62-BB63*Immo_blind!$AN62)>0,BB63-(Immo_blind!$AI62-BB63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BC63-(Immo_blind!$AI62-BC63*Immo_blind!$AN62)>0,BC63-(Immo_blind!$AI62-BC63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BD63-(Immo_blind!$AI62-BD63*Immo_blind!$AN62)>0,BD63-(Immo_blind!$AI62-BD63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BE63-(Immo_blind!$AI62-BE63*Immo_blind!$AN62)>0,BE63-(Immo_blind!$AI62-BE63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BF63-(Immo_blind!$AI62-BF63*Immo_blind!$AN62)>0,BF63-(Immo_blind!$AI62-BF63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BG63-(Immo_blind!$AI62-BG63*Immo_blind!$AN62)>0,BG63-(Immo_blind!$AI62-BG63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BH63-(Immo_blind!$AI62-BH63*Immo_blind!$AN62)>0,BH63-(Immo_blind!$AI62-BH63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BI63-(Immo_blind!$AI62-BI63*Immo_blind!$AN62)>0,BI63-(Immo_blind!$AI62-BI63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BJ63-(Immo_blind!$AI62-BJ63*Immo_blind!$AN62)>0,BJ63-(Immo_blind!$AI62-BJ63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BK63-(Immo_blind!$AI62-BK63*Immo_blind!$AN62)>0,BK63-(Immo_blind!$AI62-BK63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BL63-(Immo_blind!$AI62-BL63*Immo_blind!$AN62)>0,BL63-(Immo_blind!$AI62-BL63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BM63-(Immo_blind!$AI62-BM63*Immo_blind!$AN62)>0,BM63-(Immo_blind!$AI62-BM63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BN63-(Immo_blind!$AI62-BN63*Immo_blind!$AN62)>0,BN63-(Immo_blind!$AI62-BN63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BO63-(Immo_blind!$AI62-BO63*Immo_blind!$AN62)>0,BO63-(Immo_blind!$AI62-BO63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BP63-(Immo_blind!$AI62-BP63*Immo_blind!$AN62)>0,BP63-(Immo_blind!$AI62-BP63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BQ63-(Immo_blind!$AI62-BQ63*Immo_blind!$AN62)>0,BQ63-(Immo_blind!$AI62-BQ63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BR63-(Immo_blind!$AI62-BR63*Immo_blind!$AN62)>0,BR63-(Immo_blind!$AI62-BR63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BS63-(Immo_blind!$AI62-BS63*Immo_blind!$AN62)>0,BS63-(Immo_blind!$AI62-BS63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BT63-(Immo_blind!$AI62-BT63*Immo_blind!$AN62)>0,BT63-(Immo_blind!$AI62-BT63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BU63-(Immo_blind!$AI62-BU63*Immo_blind!$AN62)>0,BU63-(Immo_blind!$AI62-BU63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BV63-(Immo_blind!$AI62-BV63*Immo_blind!$AN62)>0,BV63-(Immo_blind!$AI62-BV63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BW63-(Immo_blind!$AI62-BW63*Immo_blind!$AN62)>0,BW63-(Immo_blind!$AI62-BW63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BX63-(Immo_blind!$AI62-BX63*Immo_blind!$AN62)>0,BX63-(Immo_blind!$AI62-BX63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BY63-(Immo_blind!$AI62-BY63*Immo_blind!$AN62)>0,BY63-(Immo_blind!$AI62-BY63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(BZ63-(Immo_blind!$AI62-BZ63*Immo_blind!$AN62)>0,BZ63-(Immo_blind!$AI62-BZ63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(CA63-(Immo_blind!$AI62-CA63*Immo_blind!$AN62)>0,CA63-(Immo_blind!$AI62-CA63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(CB63-(Immo_blind!$AI62-CB63*Immo_blind!$AN62)>0,CB63-(Immo_blind!$AI62-CB63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(CC63-(Immo_blind!$AI62-CC63*Immo_blind!$AN62)>0,CC63-(Immo_blind!$AI62-CC63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(CD63-(Immo_blind!$AI62-CD63*Immo_blind!$AN62)>0,CD63-(Immo_blind!$AI62-CD63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(CE63-(Immo_blind!$AI62-CE63*Immo_blind!$AN62)>0,CE63-(Immo_blind!$AI62-CE63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(CF63-(Immo_blind!$AI62-CF63*Immo_blind!$AN62)>0,CF63-(Immo_blind!$AI62-CF63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(CG63-(Immo_blind!$AI62-CG63*Immo_blind!$AN62)>0,CG63-(Immo_blind!$AI62-CG63*Immo_blind!$AN62),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F63,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F63,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA62,\nIF(CH63-(Immo_blind!$AI62-CH63*Immo_blind!$AN62)>0,CH63-(Immo_blind!$AI62-CH63*Immo_blind!$AN62),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2079},{"$f":"IFERROR(IF(CL$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nG63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nH63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nI63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nJ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nK63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nL63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nM63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nN63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nO63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nP63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nQ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nR63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nS63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nT63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nU63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nV63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nW63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nX63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nY63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nZ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAA63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAB63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAC63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAD63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAE63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAF63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAG63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAH63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAI63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAJ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAK63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAL63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAM63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAN63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAO63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAP63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAQ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAR63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAS63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAT63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAU63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAV63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAW63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAX63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAY63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nAZ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBA63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBB63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBC63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBD63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBE63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBF63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBG63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBH63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBI63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBJ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBK63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBL63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBM63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBN63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBO63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBP63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBQ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBR63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBS63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBT63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBU63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBV63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBW63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBX63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBY63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nBZ63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCA63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCB63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCC63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCD63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCE63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCF63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCG63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCH63*Immo_blind!$AN62),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nCI63*Immo_blind!$AN62),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2079},{"$f":"IFERROR(IF(FQ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(G63<>0,Immo_blind!$AI62-Immo_dev!CL63,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(H63<>0,Immo_blind!$AI62-Immo_dev!CM63,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(I63<>0,Immo_blind!$AI62-Immo_dev!CN63,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(J63<>0,Immo_blind!$AI62-Immo_dev!CO63,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(K63<>0,Immo_blind!$AI62-Immo_dev!CP63,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(L63<>0,Immo_blind!$AI62-Immo_dev!CQ63,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(M63<>0,Immo_blind!$AI62-Immo_dev!CR63,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(N63<>0,Immo_blind!$AI62-Immo_dev!CS63,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(O63<>0,Immo_blind!$AI62-Immo_dev!CT63,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(P63<>0,Immo_blind!$AI62-Immo_dev!CU63,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(Q63<>0,Immo_blind!$AI62-Immo_dev!CV63,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(R63<>0,Immo_blind!$AI62-Immo_dev!CW63,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(S63<>0,Immo_blind!$AI62-Immo_dev!CX63,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(T63<>0,Immo_blind!$AI62-Immo_dev!CY63,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(U63<>0,Immo_blind!$AI62-Immo_dev!CZ63,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(V63<>0,Immo_blind!$AI62-Immo_dev!DA63,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(W63<>0,Immo_blind!$AI62-Immo_dev!DB63,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(X63<>0,Immo_blind!$AI62-Immo_dev!DC63,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(Y63<>0,Immo_blind!$AI62-Immo_dev!DD63,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(Z63<>0,Immo_blind!$AI62-Immo_dev!DE63,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AA63<>0,Immo_blind!$AI62-Immo_dev!DF63,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AB63<>0,Immo_blind!$AI62-Immo_dev!DG63,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AC63<>0,Immo_blind!$AI62-Immo_dev!DH63,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AD63<>0,Immo_blind!$AI62-Immo_dev!DI63,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AE63<>0,Immo_blind!$AI62-Immo_dev!DJ63,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AF63<>0,Immo_blind!$AI62-Immo_dev!DK63,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AG63<>0,Immo_blind!$AI62-Immo_dev!DL63,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AH63<>0,Immo_blind!$AI62-Immo_dev!DM63,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AI63<>0,Immo_blind!$AI62-Immo_dev!DN63,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ63<>0,Immo_blind!$AI62-Immo_dev!DO63,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AK63<>0,Immo_blind!$AI62-Immo_dev!DP63,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AL63<>0,Immo_blind!$AI62-Immo_dev!DQ63,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AM63<>0,Immo_blind!$AI62-Immo_dev!DR63,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AN63<>0,Immo_blind!$AI62-Immo_dev!DS63,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AO63<>0,Immo_blind!$AI62-Immo_dev!DT63,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AP63<>0,Immo_blind!$AI62-Immo_dev!DU63,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ63<>0,Immo_blind!$AI62-Immo_dev!DV63,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AR63<>0,Immo_blind!$AI62-Immo_dev!DW63,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AS63<>0,Immo_blind!$AI62-Immo_dev!DX63,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AT63<>0,Immo_blind!$AI62-Immo_dev!DY63,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AU63<>0,Immo_blind!$AI62-Immo_dev!DZ63,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AV63<>0,Immo_blind!$AI62-Immo_dev!EA63,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AW63<>0,Immo_blind!$AI62-Immo_dev!EB63,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AX63<>0,Immo_blind!$AI62-Immo_dev!EC63,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AY63<>0,Immo_blind!$AI62-Immo_dev!ED63,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ63<>0,Immo_blind!$AI62-Immo_dev!EE63,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BA63<>0,Immo_blind!$AI62-Immo_dev!EF63,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BB63<>0,Immo_blind!$AI62-Immo_dev!EG63,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BC63<>0,Immo_blind!$AI62-Immo_dev!EH63,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BD63<>0,Immo_blind!$AI62-Immo_dev!EI63,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BE63<>0,Immo_blind!$AI62-Immo_dev!EJ63,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BF63<>0,Immo_blind!$AI62-Immo_dev!EK63,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BG63<>0,Immo_blind!$AI62-Immo_dev!EL63,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BH63<>0,Immo_blind!$AI62-Immo_dev!EM63,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BI63<>0,Immo_blind!$AI62-Immo_dev!EN63,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ63<>0,Immo_blind!$AI62-Immo_dev!EO63,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BK63<>0,Immo_blind!$AI62-Immo_dev!EP63,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BL63<>0,Immo_blind!$AI62-Immo_dev!EQ63,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BM63<>0,Immo_blind!$AI62-Immo_dev!ER63,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BN63<>0,Immo_blind!$AI62-Immo_dev!ES63,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BO63<>0,Immo_blind!$AI62-Immo_dev!ET63,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BP63<>0,Immo_blind!$AI62-Immo_dev!EU63,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ63<>0,Immo_blind!$AI62-Immo_dev!EV63,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BR63<>0,Immo_blind!$AI62-Immo_dev!EW63,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BS63<>0,Immo_blind!$AI62-Immo_dev!EX63,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BT63<>0,Immo_blind!$AI62-Immo_dev!EY63,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BU63<>0,Immo_blind!$AI62-Immo_dev!EZ63,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BV63<>0,Immo_blind!$AI62-Immo_dev!FA63,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BW63<>0,Immo_blind!$AI62-Immo_dev!FB63,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BX63<>0,Immo_blind!$AI62-Immo_dev!FC63,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BY63<>0,Immo_blind!$AI62-Immo_dev!FD63,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ63<>0,Immo_blind!$AI62-Immo_dev!FE63,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CA63<>0,Immo_blind!$AI62-Immo_dev!FF63,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CB63<>0,Immo_blind!$AI62-Immo_dev!FG63,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CC63<>0,Immo_blind!$AI62-Immo_dev!FH63,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CD63<>0,Immo_blind!$AI62-Immo_dev!FI63,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CE63<>0,Immo_blind!$AI62-Immo_dev!FJ63,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CF63<>0,Immo_blind!$AI62-Immo_dev!FK63,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CG63<>0,Immo_blind!$AI62-Immo_dev!FL63,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CH63<>0,Immo_blind!$AI62-Immo_dev!FM63,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F63,Immo_blind!$A$3:$A$93,0),0,\nIF(CI63<>0,Immo_blind!$AI62-Immo_dev!FN63,0)),0)","v":0}]
[2080,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2080},{"$f":"IFERROR(IF(G$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(F64-(Immo_blind!$AI63-F64*Immo_blind!$AN63)>0,F64-(Immo_blind!$AI63-F64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(G64-(Immo_blind!$AI63-G64*Immo_blind!$AN63)>0,G64-(Immo_blind!$AI63-G64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(H64-(Immo_blind!$AI63-H64*Immo_blind!$AN63)>0,H64-(Immo_blind!$AI63-H64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(I64-(Immo_blind!$AI63-I64*Immo_blind!$AN63)>0,I64-(Immo_blind!$AI63-I64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(J64-(Immo_blind!$AI63-J64*Immo_blind!$AN63)>0,J64-(Immo_blind!$AI63-J64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(K64-(Immo_blind!$AI63-K64*Immo_blind!$AN63)>0,K64-(Immo_blind!$AI63-K64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(L64-(Immo_blind!$AI63-L64*Immo_blind!$AN63)>0,L64-(Immo_blind!$AI63-L64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(M64-(Immo_blind!$AI63-M64*Immo_blind!$AN63)>0,M64-(Immo_blind!$AI63-M64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(N64-(Immo_blind!$AI63-N64*Immo_blind!$AN63)>0,N64-(Immo_blind!$AI63-N64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(O64-(Immo_blind!$AI63-O64*Immo_blind!$AN63)>0,O64-(Immo_blind!$AI63-O64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(P64-(Immo_blind!$AI63-P64*Immo_blind!$AN63)>0,P64-(Immo_blind!$AI63-P64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(Q64-(Immo_blind!$AI63-Q64*Immo_blind!$AN63)>0,Q64-(Immo_blind!$AI63-Q64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(R64-(Immo_blind!$AI63-R64*Immo_blind!$AN63)>0,R64-(Immo_blind!$AI63-R64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(S64-(Immo_blind!$AI63-S64*Immo_blind!$AN63)>0,S64-(Immo_blind!$AI63-S64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(T64-(Immo_blind!$AI63-T64*Immo_blind!$AN63)>0,T64-(Immo_blind!$AI63-T64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(U64-(Immo_blind!$AI63-U64*Immo_blind!$AN63)>0,U64-(Immo_blind!$AI63-U64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(V64-(Immo_blind!$AI63-V64*Immo_blind!$AN63)>0,V64-(Immo_blind!$AI63-V64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(W64-(Immo_blind!$AI63-W64*Immo_blind!$AN63)>0,W64-(Immo_blind!$AI63-W64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(X64-(Immo_blind!$AI63-X64*Immo_blind!$AN63)>0,X64-(Immo_blind!$AI63-X64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(Y64-(Immo_blind!$AI63-Y64*Immo_blind!$AN63)>0,Y64-(Immo_blind!$AI63-Y64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(Z64-(Immo_blind!$AI63-Z64*Immo_blind!$AN63)>0,Z64-(Immo_blind!$AI63-Z64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AA64-(Immo_blind!$AI63-AA64*Immo_blind!$AN63)>0,AA64-(Immo_blind!$AI63-AA64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AB64-(Immo_blind!$AI63-AB64*Immo_blind!$AN63)>0,AB64-(Immo_blind!$AI63-AB64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AC64-(Immo_blind!$AI63-AC64*Immo_blind!$AN63)>0,AC64-(Immo_blind!$AI63-AC64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AD64-(Immo_blind!$AI63-AD64*Immo_blind!$AN63)>0,AD64-(Immo_blind!$AI63-AD64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AE64-(Immo_blind!$AI63-AE64*Immo_blind!$AN63)>0,AE64-(Immo_blind!$AI63-AE64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AF64-(Immo_blind!$AI63-AF64*Immo_blind!$AN63)>0,AF64-(Immo_blind!$AI63-AF64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AG64-(Immo_blind!$AI63-AG64*Immo_blind!$AN63)>0,AG64-(Immo_blind!$AI63-AG64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AH64-(Immo_blind!$AI63-AH64*Immo_blind!$AN63)>0,AH64-(Immo_blind!$AI63-AH64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AI64-(Immo_blind!$AI63-AI64*Immo_blind!$AN63)>0,AI64-(Immo_blind!$AI63-AI64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AJ64-(Immo_blind!$AI63-AJ64*Immo_blind!$AN63)>0,AJ64-(Immo_blind!$AI63-AJ64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AK64-(Immo_blind!$AI63-AK64*Immo_blind!$AN63)>0,AK64-(Immo_blind!$AI63-AK64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AL64-(Immo_blind!$AI63-AL64*Immo_blind!$AN63)>0,AL64-(Immo_blind!$AI63-AL64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AM64-(Immo_blind!$AI63-AM64*Immo_blind!$AN63)>0,AM64-(Immo_blind!$AI63-AM64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AN64-(Immo_blind!$AI63-AN64*Immo_blind!$AN63)>0,AN64-(Immo_blind!$AI63-AN64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AO64-(Immo_blind!$AI63-AO64*Immo_blind!$AN63)>0,AO64-(Immo_blind!$AI63-AO64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AP64-(Immo_blind!$AI63-AP64*Immo_blind!$AN63)>0,AP64-(Immo_blind!$AI63-AP64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AQ64-(Immo_blind!$AI63-AQ64*Immo_blind!$AN63)>0,AQ64-(Immo_blind!$AI63-AQ64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AR64-(Immo_blind!$AI63-AR64*Immo_blind!$AN63)>0,AR64-(Immo_blind!$AI63-AR64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AS64-(Immo_blind!$AI63-AS64*Immo_blind!$AN63)>0,AS64-(Immo_blind!$AI63-AS64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AT64-(Immo_blind!$AI63-AT64*Immo_blind!$AN63)>0,AT64-(Immo_blind!$AI63-AT64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AU64-(Immo_blind!$AI63-AU64*Immo_blind!$AN63)>0,AU64-(Immo_blind!$AI63-AU64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AV64-(Immo_blind!$AI63-AV64*Immo_blind!$AN63)>0,AV64-(Immo_blind!$AI63-AV64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AW64-(Immo_blind!$AI63-AW64*Immo_blind!$AN63)>0,AW64-(Immo_blind!$AI63-AW64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AX64-(Immo_blind!$AI63-AX64*Immo_blind!$AN63)>0,AX64-(Immo_blind!$AI63-AX64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AY64-(Immo_blind!$AI63-AY64*Immo_blind!$AN63)>0,AY64-(Immo_blind!$AI63-AY64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(AZ64-(Immo_blind!$AI63-AZ64*Immo_blind!$AN63)>0,AZ64-(Immo_blind!$AI63-AZ64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BA64-(Immo_blind!$AI63-BA64*Immo_blind!$AN63)>0,BA64-(Immo_blind!$AI63-BA64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BB64-(Immo_blind!$AI63-BB64*Immo_blind!$AN63)>0,BB64-(Immo_blind!$AI63-BB64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BC64-(Immo_blind!$AI63-BC64*Immo_blind!$AN63)>0,BC64-(Immo_blind!$AI63-BC64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BD64-(Immo_blind!$AI63-BD64*Immo_blind!$AN63)>0,BD64-(Immo_blind!$AI63-BD64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BE64-(Immo_blind!$AI63-BE64*Immo_blind!$AN63)>0,BE64-(Immo_blind!$AI63-BE64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BF64-(Immo_blind!$AI63-BF64*Immo_blind!$AN63)>0,BF64-(Immo_blind!$AI63-BF64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BG64-(Immo_blind!$AI63-BG64*Immo_blind!$AN63)>0,BG64-(Immo_blind!$AI63-BG64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BH64-(Immo_blind!$AI63-BH64*Immo_blind!$AN63)>0,BH64-(Immo_blind!$AI63-BH64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BI64-(Immo_blind!$AI63-BI64*Immo_blind!$AN63)>0,BI64-(Immo_blind!$AI63-BI64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BJ64-(Immo_blind!$AI63-BJ64*Immo_blind!$AN63)>0,BJ64-(Immo_blind!$AI63-BJ64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BK64-(Immo_blind!$AI63-BK64*Immo_blind!$AN63)>0,BK64-(Immo_blind!$AI63-BK64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BL64-(Immo_blind!$AI63-BL64*Immo_blind!$AN63)>0,BL64-(Immo_blind!$AI63-BL64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BM64-(Immo_blind!$AI63-BM64*Immo_blind!$AN63)>0,BM64-(Immo_blind!$AI63-BM64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BN64-(Immo_blind!$AI63-BN64*Immo_blind!$AN63)>0,BN64-(Immo_blind!$AI63-BN64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BO64-(Immo_blind!$AI63-BO64*Immo_blind!$AN63)>0,BO64-(Immo_blind!$AI63-BO64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BP64-(Immo_blind!$AI63-BP64*Immo_blind!$AN63)>0,BP64-(Immo_blind!$AI63-BP64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BQ64-(Immo_blind!$AI63-BQ64*Immo_blind!$AN63)>0,BQ64-(Immo_blind!$AI63-BQ64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BR64-(Immo_blind!$AI63-BR64*Immo_blind!$AN63)>0,BR64-(Immo_blind!$AI63-BR64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BS64-(Immo_blind!$AI63-BS64*Immo_blind!$AN63)>0,BS64-(Immo_blind!$AI63-BS64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BT64-(Immo_blind!$AI63-BT64*Immo_blind!$AN63)>0,BT64-(Immo_blind!$AI63-BT64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BU64-(Immo_blind!$AI63-BU64*Immo_blind!$AN63)>0,BU64-(Immo_blind!$AI63-BU64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BV64-(Immo_blind!$AI63-BV64*Immo_blind!$AN63)>0,BV64-(Immo_blind!$AI63-BV64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BW64-(Immo_blind!$AI63-BW64*Immo_blind!$AN63)>0,BW64-(Immo_blind!$AI63-BW64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BX64-(Immo_blind!$AI63-BX64*Immo_blind!$AN63)>0,BX64-(Immo_blind!$AI63-BX64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BY64-(Immo_blind!$AI63-BY64*Immo_blind!$AN63)>0,BY64-(Immo_blind!$AI63-BY64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(BZ64-(Immo_blind!$AI63-BZ64*Immo_blind!$AN63)>0,BZ64-(Immo_blind!$AI63-BZ64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(CA64-(Immo_blind!$AI63-CA64*Immo_blind!$AN63)>0,CA64-(Immo_blind!$AI63-CA64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(CB64-(Immo_blind!$AI63-CB64*Immo_blind!$AN63)>0,CB64-(Immo_blind!$AI63-CB64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(CC64-(Immo_blind!$AI63-CC64*Immo_blind!$AN63)>0,CC64-(Immo_blind!$AI63-CC64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(CD64-(Immo_blind!$AI63-CD64*Immo_blind!$AN63)>0,CD64-(Immo_blind!$AI63-CD64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(CE64-(Immo_blind!$AI63-CE64*Immo_blind!$AN63)>0,CE64-(Immo_blind!$AI63-CE64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(CF64-(Immo_blind!$AI63-CF64*Immo_blind!$AN63)>0,CF64-(Immo_blind!$AI63-CF64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(CG64-(Immo_blind!$AI63-CG64*Immo_blind!$AN63)>0,CG64-(Immo_blind!$AI63-CG64*Immo_blind!$AN63),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F64,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F64,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA63,\nIF(CH64-(Immo_blind!$AI63-CH64*Immo_blind!$AN63)>0,CH64-(Immo_blind!$AI63-CH64*Immo_blind!$AN63),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2080},{"$f":"IFERROR(IF(CL$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nG64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nH64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nI64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nJ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nK64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nL64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nM64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nN64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nO64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nP64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nQ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nR64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nS64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nT64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nU64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nV64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nW64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nX64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nY64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nZ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAA64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAB64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAC64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAD64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAE64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAF64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAG64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAH64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAI64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAJ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAK64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAL64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAM64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAN64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAO64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAP64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAQ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAR64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAS64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAT64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAU64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAV64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAW64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAX64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAY64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nAZ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBA64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBB64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBC64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBD64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBE64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBF64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBG64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBH64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBI64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBJ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBK64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBL64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBM64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBN64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBO64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBP64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBQ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBR64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBS64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBT64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBU64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBV64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBW64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBX64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBY64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nBZ64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCA64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCB64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCC64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCD64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCE64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCF64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCG64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCH64*Immo_blind!$AN63),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nCI64*Immo_blind!$AN63),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2080},{"$f":"IFERROR(IF(FQ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(G64<>0,Immo_blind!$AI63-Immo_dev!CL64,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(H64<>0,Immo_blind!$AI63-Immo_dev!CM64,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(I64<>0,Immo_blind!$AI63-Immo_dev!CN64,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(J64<>0,Immo_blind!$AI63-Immo_dev!CO64,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(K64<>0,Immo_blind!$AI63-Immo_dev!CP64,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(L64<>0,Immo_blind!$AI63-Immo_dev!CQ64,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(M64<>0,Immo_blind!$AI63-Immo_dev!CR64,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(N64<>0,Immo_blind!$AI63-Immo_dev!CS64,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(O64<>0,Immo_blind!$AI63-Immo_dev!CT64,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(P64<>0,Immo_blind!$AI63-Immo_dev!CU64,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(Q64<>0,Immo_blind!$AI63-Immo_dev!CV64,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(R64<>0,Immo_blind!$AI63-Immo_dev!CW64,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(S64<>0,Immo_blind!$AI63-Immo_dev!CX64,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(T64<>0,Immo_blind!$AI63-Immo_dev!CY64,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(U64<>0,Immo_blind!$AI63-Immo_dev!CZ64,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(V64<>0,Immo_blind!$AI63-Immo_dev!DA64,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(W64<>0,Immo_blind!$AI63-Immo_dev!DB64,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(X64<>0,Immo_blind!$AI63-Immo_dev!DC64,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(Y64<>0,Immo_blind!$AI63-Immo_dev!DD64,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(Z64<>0,Immo_blind!$AI63-Immo_dev!DE64,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AA64<>0,Immo_blind!$AI63-Immo_dev!DF64,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AB64<>0,Immo_blind!$AI63-Immo_dev!DG64,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AC64<>0,Immo_blind!$AI63-Immo_dev!DH64,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AD64<>0,Immo_blind!$AI63-Immo_dev!DI64,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AE64<>0,Immo_blind!$AI63-Immo_dev!DJ64,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AF64<>0,Immo_blind!$AI63-Immo_dev!DK64,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AG64<>0,Immo_blind!$AI63-Immo_dev!DL64,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AH64<>0,Immo_blind!$AI63-Immo_dev!DM64,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AI64<>0,Immo_blind!$AI63-Immo_dev!DN64,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ64<>0,Immo_blind!$AI63-Immo_dev!DO64,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AK64<>0,Immo_blind!$AI63-Immo_dev!DP64,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AL64<>0,Immo_blind!$AI63-Immo_dev!DQ64,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AM64<>0,Immo_blind!$AI63-Immo_dev!DR64,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AN64<>0,Immo_blind!$AI63-Immo_dev!DS64,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AO64<>0,Immo_blind!$AI63-Immo_dev!DT64,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AP64<>0,Immo_blind!$AI63-Immo_dev!DU64,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ64<>0,Immo_blind!$AI63-Immo_dev!DV64,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AR64<>0,Immo_blind!$AI63-Immo_dev!DW64,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AS64<>0,Immo_blind!$AI63-Immo_dev!DX64,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AT64<>0,Immo_blind!$AI63-Immo_dev!DY64,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AU64<>0,Immo_blind!$AI63-Immo_dev!DZ64,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AV64<>0,Immo_blind!$AI63-Immo_dev!EA64,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AW64<>0,Immo_blind!$AI63-Immo_dev!EB64,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AX64<>0,Immo_blind!$AI63-Immo_dev!EC64,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AY64<>0,Immo_blind!$AI63-Immo_dev!ED64,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ64<>0,Immo_blind!$AI63-Immo_dev!EE64,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BA64<>0,Immo_blind!$AI63-Immo_dev!EF64,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BB64<>0,Immo_blind!$AI63-Immo_dev!EG64,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BC64<>0,Immo_blind!$AI63-Immo_dev!EH64,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BD64<>0,Immo_blind!$AI63-Immo_dev!EI64,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BE64<>0,Immo_blind!$AI63-Immo_dev!EJ64,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BF64<>0,Immo_blind!$AI63-Immo_dev!EK64,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BG64<>0,Immo_blind!$AI63-Immo_dev!EL64,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BH64<>0,Immo_blind!$AI63-Immo_dev!EM64,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BI64<>0,Immo_blind!$AI63-Immo_dev!EN64,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ64<>0,Immo_blind!$AI63-Immo_dev!EO64,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BK64<>0,Immo_blind!$AI63-Immo_dev!EP64,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BL64<>0,Immo_blind!$AI63-Immo_dev!EQ64,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BM64<>0,Immo_blind!$AI63-Immo_dev!ER64,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BN64<>0,Immo_blind!$AI63-Immo_dev!ES64,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BO64<>0,Immo_blind!$AI63-Immo_dev!ET64,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BP64<>0,Immo_blind!$AI63-Immo_dev!EU64,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ64<>0,Immo_blind!$AI63-Immo_dev!EV64,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BR64<>0,Immo_blind!$AI63-Immo_dev!EW64,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BS64<>0,Immo_blind!$AI63-Immo_dev!EX64,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BT64<>0,Immo_blind!$AI63-Immo_dev!EY64,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BU64<>0,Immo_blind!$AI63-Immo_dev!EZ64,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BV64<>0,Immo_blind!$AI63-Immo_dev!FA64,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BW64<>0,Immo_blind!$AI63-Immo_dev!FB64,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BX64<>0,Immo_blind!$AI63-Immo_dev!FC64,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BY64<>0,Immo_blind!$AI63-Immo_dev!FD64,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ64<>0,Immo_blind!$AI63-Immo_dev!FE64,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CA64<>0,Immo_blind!$AI63-Immo_dev!FF64,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CB64<>0,Immo_blind!$AI63-Immo_dev!FG64,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CC64<>0,Immo_blind!$AI63-Immo_dev!FH64,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CD64<>0,Immo_blind!$AI63-Immo_dev!FI64,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CE64<>0,Immo_blind!$AI63-Immo_dev!FJ64,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CF64<>0,Immo_blind!$AI63-Immo_dev!FK64,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CG64<>0,Immo_blind!$AI63-Immo_dev!FL64,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CH64<>0,Immo_blind!$AI63-Immo_dev!FM64,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F64,Immo_blind!$A$3:$A$93,0),0,\nIF(CI64<>0,Immo_blind!$AI63-Immo_dev!FN64,0)),0)","v":0}]
[2081,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2081},{"$f":"IFERROR(IF(G$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(F65-(Immo_blind!$AI64-F65*Immo_blind!$AN64)>0,F65-(Immo_blind!$AI64-F65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(G65-(Immo_blind!$AI64-G65*Immo_blind!$AN64)>0,G65-(Immo_blind!$AI64-G65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(H65-(Immo_blind!$AI64-H65*Immo_blind!$AN64)>0,H65-(Immo_blind!$AI64-H65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(I65-(Immo_blind!$AI64-I65*Immo_blind!$AN64)>0,I65-(Immo_blind!$AI64-I65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(J65-(Immo_blind!$AI64-J65*Immo_blind!$AN64)>0,J65-(Immo_blind!$AI64-J65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(K65-(Immo_blind!$AI64-K65*Immo_blind!$AN64)>0,K65-(Immo_blind!$AI64-K65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(L65-(Immo_blind!$AI64-L65*Immo_blind!$AN64)>0,L65-(Immo_blind!$AI64-L65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(M65-(Immo_blind!$AI64-M65*Immo_blind!$AN64)>0,M65-(Immo_blind!$AI64-M65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(N65-(Immo_blind!$AI64-N65*Immo_blind!$AN64)>0,N65-(Immo_blind!$AI64-N65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(O65-(Immo_blind!$AI64-O65*Immo_blind!$AN64)>0,O65-(Immo_blind!$AI64-O65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(P65-(Immo_blind!$AI64-P65*Immo_blind!$AN64)>0,P65-(Immo_blind!$AI64-P65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(Q65-(Immo_blind!$AI64-Q65*Immo_blind!$AN64)>0,Q65-(Immo_blind!$AI64-Q65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(R65-(Immo_blind!$AI64-R65*Immo_blind!$AN64)>0,R65-(Immo_blind!$AI64-R65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(S65-(Immo_blind!$AI64-S65*Immo_blind!$AN64)>0,S65-(Immo_blind!$AI64-S65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(T65-(Immo_blind!$AI64-T65*Immo_blind!$AN64)>0,T65-(Immo_blind!$AI64-T65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(U65-(Immo_blind!$AI64-U65*Immo_blind!$AN64)>0,U65-(Immo_blind!$AI64-U65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(V65-(Immo_blind!$AI64-V65*Immo_blind!$AN64)>0,V65-(Immo_blind!$AI64-V65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(W65-(Immo_blind!$AI64-W65*Immo_blind!$AN64)>0,W65-(Immo_blind!$AI64-W65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(X65-(Immo_blind!$AI64-X65*Immo_blind!$AN64)>0,X65-(Immo_blind!$AI64-X65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(Y65-(Immo_blind!$AI64-Y65*Immo_blind!$AN64)>0,Y65-(Immo_blind!$AI64-Y65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(Z65-(Immo_blind!$AI64-Z65*Immo_blind!$AN64)>0,Z65-(Immo_blind!$AI64-Z65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AA65-(Immo_blind!$AI64-AA65*Immo_blind!$AN64)>0,AA65-(Immo_blind!$AI64-AA65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AB65-(Immo_blind!$AI64-AB65*Immo_blind!$AN64)>0,AB65-(Immo_blind!$AI64-AB65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AC65-(Immo_blind!$AI64-AC65*Immo_blind!$AN64)>0,AC65-(Immo_blind!$AI64-AC65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AD65-(Immo_blind!$AI64-AD65*Immo_blind!$AN64)>0,AD65-(Immo_blind!$AI64-AD65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AE65-(Immo_blind!$AI64-AE65*Immo_blind!$AN64)>0,AE65-(Immo_blind!$AI64-AE65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AF65-(Immo_blind!$AI64-AF65*Immo_blind!$AN64)>0,AF65-(Immo_blind!$AI64-AF65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AG65-(Immo_blind!$AI64-AG65*Immo_blind!$AN64)>0,AG65-(Immo_blind!$AI64-AG65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AH65-(Immo_blind!$AI64-AH65*Immo_blind!$AN64)>0,AH65-(Immo_blind!$AI64-AH65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AI65-(Immo_blind!$AI64-AI65*Immo_blind!$AN64)>0,AI65-(Immo_blind!$AI64-AI65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AJ65-(Immo_blind!$AI64-AJ65*Immo_blind!$AN64)>0,AJ65-(Immo_blind!$AI64-AJ65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AK65-(Immo_blind!$AI64-AK65*Immo_blind!$AN64)>0,AK65-(Immo_blind!$AI64-AK65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AL65-(Immo_blind!$AI64-AL65*Immo_blind!$AN64)>0,AL65-(Immo_blind!$AI64-AL65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AM65-(Immo_blind!$AI64-AM65*Immo_blind!$AN64)>0,AM65-(Immo_blind!$AI64-AM65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AN65-(Immo_blind!$AI64-AN65*Immo_blind!$AN64)>0,AN65-(Immo_blind!$AI64-AN65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AO65-(Immo_blind!$AI64-AO65*Immo_blind!$AN64)>0,AO65-(Immo_blind!$AI64-AO65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AP65-(Immo_blind!$AI64-AP65*Immo_blind!$AN64)>0,AP65-(Immo_blind!$AI64-AP65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AQ65-(Immo_blind!$AI64-AQ65*Immo_blind!$AN64)>0,AQ65-(Immo_blind!$AI64-AQ65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AR65-(Immo_blind!$AI64-AR65*Immo_blind!$AN64)>0,AR65-(Immo_blind!$AI64-AR65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AS65-(Immo_blind!$AI64-AS65*Immo_blind!$AN64)>0,AS65-(Immo_blind!$AI64-AS65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AT65-(Immo_blind!$AI64-AT65*Immo_blind!$AN64)>0,AT65-(Immo_blind!$AI64-AT65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AU65-(Immo_blind!$AI64-AU65*Immo_blind!$AN64)>0,AU65-(Immo_blind!$AI64-AU65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AV65-(Immo_blind!$AI64-AV65*Immo_blind!$AN64)>0,AV65-(Immo_blind!$AI64-AV65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AW65-(Immo_blind!$AI64-AW65*Immo_blind!$AN64)>0,AW65-(Immo_blind!$AI64-AW65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AX65-(Immo_blind!$AI64-AX65*Immo_blind!$AN64)>0,AX65-(Immo_blind!$AI64-AX65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AY65-(Immo_blind!$AI64-AY65*Immo_blind!$AN64)>0,AY65-(Immo_blind!$AI64-AY65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(AZ65-(Immo_blind!$AI64-AZ65*Immo_blind!$AN64)>0,AZ65-(Immo_blind!$AI64-AZ65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BA65-(Immo_blind!$AI64-BA65*Immo_blind!$AN64)>0,BA65-(Immo_blind!$AI64-BA65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BB65-(Immo_blind!$AI64-BB65*Immo_blind!$AN64)>0,BB65-(Immo_blind!$AI64-BB65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BC65-(Immo_blind!$AI64-BC65*Immo_blind!$AN64)>0,BC65-(Immo_blind!$AI64-BC65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BD65-(Immo_blind!$AI64-BD65*Immo_blind!$AN64)>0,BD65-(Immo_blind!$AI64-BD65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BE65-(Immo_blind!$AI64-BE65*Immo_blind!$AN64)>0,BE65-(Immo_blind!$AI64-BE65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BF65-(Immo_blind!$AI64-BF65*Immo_blind!$AN64)>0,BF65-(Immo_blind!$AI64-BF65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BG65-(Immo_blind!$AI64-BG65*Immo_blind!$AN64)>0,BG65-(Immo_blind!$AI64-BG65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BH65-(Immo_blind!$AI64-BH65*Immo_blind!$AN64)>0,BH65-(Immo_blind!$AI64-BH65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BI65-(Immo_blind!$AI64-BI65*Immo_blind!$AN64)>0,BI65-(Immo_blind!$AI64-BI65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BJ65-(Immo_blind!$AI64-BJ65*Immo_blind!$AN64)>0,BJ65-(Immo_blind!$AI64-BJ65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BK65-(Immo_blind!$AI64-BK65*Immo_blind!$AN64)>0,BK65-(Immo_blind!$AI64-BK65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BL65-(Immo_blind!$AI64-BL65*Immo_blind!$AN64)>0,BL65-(Immo_blind!$AI64-BL65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BM65-(Immo_blind!$AI64-BM65*Immo_blind!$AN64)>0,BM65-(Immo_blind!$AI64-BM65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BN65-(Immo_blind!$AI64-BN65*Immo_blind!$AN64)>0,BN65-(Immo_blind!$AI64-BN65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BO65-(Immo_blind!$AI64-BO65*Immo_blind!$AN64)>0,BO65-(Immo_blind!$AI64-BO65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BP65-(Immo_blind!$AI64-BP65*Immo_blind!$AN64)>0,BP65-(Immo_blind!$AI64-BP65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BQ65-(Immo_blind!$AI64-BQ65*Immo_blind!$AN64)>0,BQ65-(Immo_blind!$AI64-BQ65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BR65-(Immo_blind!$AI64-BR65*Immo_blind!$AN64)>0,BR65-(Immo_blind!$AI64-BR65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BS65-(Immo_blind!$AI64-BS65*Immo_blind!$AN64)>0,BS65-(Immo_blind!$AI64-BS65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BT65-(Immo_blind!$AI64-BT65*Immo_blind!$AN64)>0,BT65-(Immo_blind!$AI64-BT65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BU65-(Immo_blind!$AI64-BU65*Immo_blind!$AN64)>0,BU65-(Immo_blind!$AI64-BU65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BV65-(Immo_blind!$AI64-BV65*Immo_blind!$AN64)>0,BV65-(Immo_blind!$AI64-BV65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BW65-(Immo_blind!$AI64-BW65*Immo_blind!$AN64)>0,BW65-(Immo_blind!$AI64-BW65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BX65-(Immo_blind!$AI64-BX65*Immo_blind!$AN64)>0,BX65-(Immo_blind!$AI64-BX65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BY65-(Immo_blind!$AI64-BY65*Immo_blind!$AN64)>0,BY65-(Immo_blind!$AI64-BY65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(BZ65-(Immo_blind!$AI64-BZ65*Immo_blind!$AN64)>0,BZ65-(Immo_blind!$AI64-BZ65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(CA65-(Immo_blind!$AI64-CA65*Immo_blind!$AN64)>0,CA65-(Immo_blind!$AI64-CA65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(CB65-(Immo_blind!$AI64-CB65*Immo_blind!$AN64)>0,CB65-(Immo_blind!$AI64-CB65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(CC65-(Immo_blind!$AI64-CC65*Immo_blind!$AN64)>0,CC65-(Immo_blind!$AI64-CC65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(CD65-(Immo_blind!$AI64-CD65*Immo_blind!$AN64)>0,CD65-(Immo_blind!$AI64-CD65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(CE65-(Immo_blind!$AI64-CE65*Immo_blind!$AN64)>0,CE65-(Immo_blind!$AI64-CE65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(CF65-(Immo_blind!$AI64-CF65*Immo_blind!$AN64)>0,CF65-(Immo_blind!$AI64-CF65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(CG65-(Immo_blind!$AI64-CG65*Immo_blind!$AN64)>0,CG65-(Immo_blind!$AI64-CG65*Immo_blind!$AN64),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F65,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F65,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA64,\nIF(CH65-(Immo_blind!$AI64-CH65*Immo_blind!$AN64)>0,CH65-(Immo_blind!$AI64-CH65*Immo_blind!$AN64),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2081},{"$f":"IFERROR(IF(CL$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nG65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nH65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nI65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nJ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nK65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nL65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nM65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nN65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nO65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nP65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nQ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nR65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nS65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nT65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nU65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nV65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nW65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nX65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nY65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nZ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAA65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAB65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAC65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAD65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAE65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAF65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAG65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAH65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAI65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAJ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAK65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAL65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAM65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAN65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAO65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAP65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAQ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAR65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAS65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAT65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAU65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAV65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAW65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAX65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAY65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nAZ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBA65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBB65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBC65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBD65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBE65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBF65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBG65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBH65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBI65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBJ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBK65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBL65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBM65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBN65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBO65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBP65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBQ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBR65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBS65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBT65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBU65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBV65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBW65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBX65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBY65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nBZ65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCA65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCB65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCC65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCD65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCE65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCF65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCG65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCH65*Immo_blind!$AN64),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nCI65*Immo_blind!$AN64),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2081},{"$f":"IFERROR(IF(FQ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(G65<>0,Immo_blind!$AI64-Immo_dev!CL65,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(H65<>0,Immo_blind!$AI64-Immo_dev!CM65,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(I65<>0,Immo_blind!$AI64-Immo_dev!CN65,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(J65<>0,Immo_blind!$AI64-Immo_dev!CO65,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(K65<>0,Immo_blind!$AI64-Immo_dev!CP65,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(L65<>0,Immo_blind!$AI64-Immo_dev!CQ65,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(M65<>0,Immo_blind!$AI64-Immo_dev!CR65,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(N65<>0,Immo_blind!$AI64-Immo_dev!CS65,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(O65<>0,Immo_blind!$AI64-Immo_dev!CT65,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(P65<>0,Immo_blind!$AI64-Immo_dev!CU65,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(Q65<>0,Immo_blind!$AI64-Immo_dev!CV65,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(R65<>0,Immo_blind!$AI64-Immo_dev!CW65,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(S65<>0,Immo_blind!$AI64-Immo_dev!CX65,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(T65<>0,Immo_blind!$AI64-Immo_dev!CY65,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(U65<>0,Immo_blind!$AI64-Immo_dev!CZ65,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(V65<>0,Immo_blind!$AI64-Immo_dev!DA65,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(W65<>0,Immo_blind!$AI64-Immo_dev!DB65,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(X65<>0,Immo_blind!$AI64-Immo_dev!DC65,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(Y65<>0,Immo_blind!$AI64-Immo_dev!DD65,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(Z65<>0,Immo_blind!$AI64-Immo_dev!DE65,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AA65<>0,Immo_blind!$AI64-Immo_dev!DF65,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AB65<>0,Immo_blind!$AI64-Immo_dev!DG65,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AC65<>0,Immo_blind!$AI64-Immo_dev!DH65,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AD65<>0,Immo_blind!$AI64-Immo_dev!DI65,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AE65<>0,Immo_blind!$AI64-Immo_dev!DJ65,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AF65<>0,Immo_blind!$AI64-Immo_dev!DK65,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AG65<>0,Immo_blind!$AI64-Immo_dev!DL65,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AH65<>0,Immo_blind!$AI64-Immo_dev!DM65,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AI65<>0,Immo_blind!$AI64-Immo_dev!DN65,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ65<>0,Immo_blind!$AI64-Immo_dev!DO65,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AK65<>0,Immo_blind!$AI64-Immo_dev!DP65,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AL65<>0,Immo_blind!$AI64-Immo_dev!DQ65,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AM65<>0,Immo_blind!$AI64-Immo_dev!DR65,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AN65<>0,Immo_blind!$AI64-Immo_dev!DS65,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AO65<>0,Immo_blind!$AI64-Immo_dev!DT65,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AP65<>0,Immo_blind!$AI64-Immo_dev!DU65,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ65<>0,Immo_blind!$AI64-Immo_dev!DV65,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AR65<>0,Immo_blind!$AI64-Immo_dev!DW65,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AS65<>0,Immo_blind!$AI64-Immo_dev!DX65,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AT65<>0,Immo_blind!$AI64-Immo_dev!DY65,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AU65<>0,Immo_blind!$AI64-Immo_dev!DZ65,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AV65<>0,Immo_blind!$AI64-Immo_dev!EA65,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AW65<>0,Immo_blind!$AI64-Immo_dev!EB65,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AX65<>0,Immo_blind!$AI64-Immo_dev!EC65,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AY65<>0,Immo_blind!$AI64-Immo_dev!ED65,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ65<>0,Immo_blind!$AI64-Immo_dev!EE65,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BA65<>0,Immo_blind!$AI64-Immo_dev!EF65,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BB65<>0,Immo_blind!$AI64-Immo_dev!EG65,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BC65<>0,Immo_blind!$AI64-Immo_dev!EH65,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BD65<>0,Immo_blind!$AI64-Immo_dev!EI65,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BE65<>0,Immo_blind!$AI64-Immo_dev!EJ65,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BF65<>0,Immo_blind!$AI64-Immo_dev!EK65,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BG65<>0,Immo_blind!$AI64-Immo_dev!EL65,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BH65<>0,Immo_blind!$AI64-Immo_dev!EM65,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BI65<>0,Immo_blind!$AI64-Immo_dev!EN65,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ65<>0,Immo_blind!$AI64-Immo_dev!EO65,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BK65<>0,Immo_blind!$AI64-Immo_dev!EP65,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BL65<>0,Immo_blind!$AI64-Immo_dev!EQ65,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BM65<>0,Immo_blind!$AI64-Immo_dev!ER65,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BN65<>0,Immo_blind!$AI64-Immo_dev!ES65,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BO65<>0,Immo_blind!$AI64-Immo_dev!ET65,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BP65<>0,Immo_blind!$AI64-Immo_dev!EU65,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ65<>0,Immo_blind!$AI64-Immo_dev!EV65,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BR65<>0,Immo_blind!$AI64-Immo_dev!EW65,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BS65<>0,Immo_blind!$AI64-Immo_dev!EX65,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BT65<>0,Immo_blind!$AI64-Immo_dev!EY65,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BU65<>0,Immo_blind!$AI64-Immo_dev!EZ65,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BV65<>0,Immo_blind!$AI64-Immo_dev!FA65,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BW65<>0,Immo_blind!$AI64-Immo_dev!FB65,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BX65<>0,Immo_blind!$AI64-Immo_dev!FC65,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BY65<>0,Immo_blind!$AI64-Immo_dev!FD65,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ65<>0,Immo_blind!$AI64-Immo_dev!FE65,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CA65<>0,Immo_blind!$AI64-Immo_dev!FF65,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CB65<>0,Immo_blind!$AI64-Immo_dev!FG65,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CC65<>0,Immo_blind!$AI64-Immo_dev!FH65,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CD65<>0,Immo_blind!$AI64-Immo_dev!FI65,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CE65<>0,Immo_blind!$AI64-Immo_dev!FJ65,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CF65<>0,Immo_blind!$AI64-Immo_dev!FK65,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CG65<>0,Immo_blind!$AI64-Immo_dev!FL65,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CH65<>0,Immo_blind!$AI64-Immo_dev!FM65,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F65,Immo_blind!$A$3:$A$93,0),0,\nIF(CI65<>0,Immo_blind!$AI64-Immo_dev!FN65,0)),0)","v":0}]
[2082,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2082},{"$f":"IFERROR(IF(G$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(F66-(Immo_blind!$AI65-F66*Immo_blind!$AN65)>0,F66-(Immo_blind!$AI65-F66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(G66-(Immo_blind!$AI65-G66*Immo_blind!$AN65)>0,G66-(Immo_blind!$AI65-G66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(H66-(Immo_blind!$AI65-H66*Immo_blind!$AN65)>0,H66-(Immo_blind!$AI65-H66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(I66-(Immo_blind!$AI65-I66*Immo_blind!$AN65)>0,I66-(Immo_blind!$AI65-I66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(J66-(Immo_blind!$AI65-J66*Immo_blind!$AN65)>0,J66-(Immo_blind!$AI65-J66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(K66-(Immo_blind!$AI65-K66*Immo_blind!$AN65)>0,K66-(Immo_blind!$AI65-K66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(L66-(Immo_blind!$AI65-L66*Immo_blind!$AN65)>0,L66-(Immo_blind!$AI65-L66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(M66-(Immo_blind!$AI65-M66*Immo_blind!$AN65)>0,M66-(Immo_blind!$AI65-M66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(N66-(Immo_blind!$AI65-N66*Immo_blind!$AN65)>0,N66-(Immo_blind!$AI65-N66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(O66-(Immo_blind!$AI65-O66*Immo_blind!$AN65)>0,O66-(Immo_blind!$AI65-O66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(P66-(Immo_blind!$AI65-P66*Immo_blind!$AN65)>0,P66-(Immo_blind!$AI65-P66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(Q66-(Immo_blind!$AI65-Q66*Immo_blind!$AN65)>0,Q66-(Immo_blind!$AI65-Q66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(R66-(Immo_blind!$AI65-R66*Immo_blind!$AN65)>0,R66-(Immo_blind!$AI65-R66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(S66-(Immo_blind!$AI65-S66*Immo_blind!$AN65)>0,S66-(Immo_blind!$AI65-S66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(T66-(Immo_blind!$AI65-T66*Immo_blind!$AN65)>0,T66-(Immo_blind!$AI65-T66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(U66-(Immo_blind!$AI65-U66*Immo_blind!$AN65)>0,U66-(Immo_blind!$AI65-U66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(V66-(Immo_blind!$AI65-V66*Immo_blind!$AN65)>0,V66-(Immo_blind!$AI65-V66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(W66-(Immo_blind!$AI65-W66*Immo_blind!$AN65)>0,W66-(Immo_blind!$AI65-W66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(X66-(Immo_blind!$AI65-X66*Immo_blind!$AN65)>0,X66-(Immo_blind!$AI65-X66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(Y66-(Immo_blind!$AI65-Y66*Immo_blind!$AN65)>0,Y66-(Immo_blind!$AI65-Y66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(Z66-(Immo_blind!$AI65-Z66*Immo_blind!$AN65)>0,Z66-(Immo_blind!$AI65-Z66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AA66-(Immo_blind!$AI65-AA66*Immo_blind!$AN65)>0,AA66-(Immo_blind!$AI65-AA66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AB66-(Immo_blind!$AI65-AB66*Immo_blind!$AN65)>0,AB66-(Immo_blind!$AI65-AB66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AC66-(Immo_blind!$AI65-AC66*Immo_blind!$AN65)>0,AC66-(Immo_blind!$AI65-AC66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AD66-(Immo_blind!$AI65-AD66*Immo_blind!$AN65)>0,AD66-(Immo_blind!$AI65-AD66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AE66-(Immo_blind!$AI65-AE66*Immo_blind!$AN65)>0,AE66-(Immo_blind!$AI65-AE66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AF66-(Immo_blind!$AI65-AF66*Immo_blind!$AN65)>0,AF66-(Immo_blind!$AI65-AF66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AG66-(Immo_blind!$AI65-AG66*Immo_blind!$AN65)>0,AG66-(Immo_blind!$AI65-AG66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AH66-(Immo_blind!$AI65-AH66*Immo_blind!$AN65)>0,AH66-(Immo_blind!$AI65-AH66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AI66-(Immo_blind!$AI65-AI66*Immo_blind!$AN65)>0,AI66-(Immo_blind!$AI65-AI66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AJ66-(Immo_blind!$AI65-AJ66*Immo_blind!$AN65)>0,AJ66-(Immo_blind!$AI65-AJ66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AK66-(Immo_blind!$AI65-AK66*Immo_blind!$AN65)>0,AK66-(Immo_blind!$AI65-AK66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AL66-(Immo_blind!$AI65-AL66*Immo_blind!$AN65)>0,AL66-(Immo_blind!$AI65-AL66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AM66-(Immo_blind!$AI65-AM66*Immo_blind!$AN65)>0,AM66-(Immo_blind!$AI65-AM66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AN66-(Immo_blind!$AI65-AN66*Immo_blind!$AN65)>0,AN66-(Immo_blind!$AI65-AN66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AO66-(Immo_blind!$AI65-AO66*Immo_blind!$AN65)>0,AO66-(Immo_blind!$AI65-AO66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AP66-(Immo_blind!$AI65-AP66*Immo_blind!$AN65)>0,AP66-(Immo_blind!$AI65-AP66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AQ66-(Immo_blind!$AI65-AQ66*Immo_blind!$AN65)>0,AQ66-(Immo_blind!$AI65-AQ66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AR66-(Immo_blind!$AI65-AR66*Immo_blind!$AN65)>0,AR66-(Immo_blind!$AI65-AR66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AS66-(Immo_blind!$AI65-AS66*Immo_blind!$AN65)>0,AS66-(Immo_blind!$AI65-AS66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AT66-(Immo_blind!$AI65-AT66*Immo_blind!$AN65)>0,AT66-(Immo_blind!$AI65-AT66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AU66-(Immo_blind!$AI65-AU66*Immo_blind!$AN65)>0,AU66-(Immo_blind!$AI65-AU66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AV66-(Immo_blind!$AI65-AV66*Immo_blind!$AN65)>0,AV66-(Immo_blind!$AI65-AV66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AW66-(Immo_blind!$AI65-AW66*Immo_blind!$AN65)>0,AW66-(Immo_blind!$AI65-AW66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AX66-(Immo_blind!$AI65-AX66*Immo_blind!$AN65)>0,AX66-(Immo_blind!$AI65-AX66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AY66-(Immo_blind!$AI65-AY66*Immo_blind!$AN65)>0,AY66-(Immo_blind!$AI65-AY66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(AZ66-(Immo_blind!$AI65-AZ66*Immo_blind!$AN65)>0,AZ66-(Immo_blind!$AI65-AZ66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BA66-(Immo_blind!$AI65-BA66*Immo_blind!$AN65)>0,BA66-(Immo_blind!$AI65-BA66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BB66-(Immo_blind!$AI65-BB66*Immo_blind!$AN65)>0,BB66-(Immo_blind!$AI65-BB66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BC66-(Immo_blind!$AI65-BC66*Immo_blind!$AN65)>0,BC66-(Immo_blind!$AI65-BC66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BD66-(Immo_blind!$AI65-BD66*Immo_blind!$AN65)>0,BD66-(Immo_blind!$AI65-BD66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BE66-(Immo_blind!$AI65-BE66*Immo_blind!$AN65)>0,BE66-(Immo_blind!$AI65-BE66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BF66-(Immo_blind!$AI65-BF66*Immo_blind!$AN65)>0,BF66-(Immo_blind!$AI65-BF66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BG66-(Immo_blind!$AI65-BG66*Immo_blind!$AN65)>0,BG66-(Immo_blind!$AI65-BG66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BH66-(Immo_blind!$AI65-BH66*Immo_blind!$AN65)>0,BH66-(Immo_blind!$AI65-BH66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BI66-(Immo_blind!$AI65-BI66*Immo_blind!$AN65)>0,BI66-(Immo_blind!$AI65-BI66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BJ66-(Immo_blind!$AI65-BJ66*Immo_blind!$AN65)>0,BJ66-(Immo_blind!$AI65-BJ66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BK66-(Immo_blind!$AI65-BK66*Immo_blind!$AN65)>0,BK66-(Immo_blind!$AI65-BK66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BL66-(Immo_blind!$AI65-BL66*Immo_blind!$AN65)>0,BL66-(Immo_blind!$AI65-BL66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BM66-(Immo_blind!$AI65-BM66*Immo_blind!$AN65)>0,BM66-(Immo_blind!$AI65-BM66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BN66-(Immo_blind!$AI65-BN66*Immo_blind!$AN65)>0,BN66-(Immo_blind!$AI65-BN66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BO66-(Immo_blind!$AI65-BO66*Immo_blind!$AN65)>0,BO66-(Immo_blind!$AI65-BO66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BP66-(Immo_blind!$AI65-BP66*Immo_blind!$AN65)>0,BP66-(Immo_blind!$AI65-BP66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BQ66-(Immo_blind!$AI65-BQ66*Immo_blind!$AN65)>0,BQ66-(Immo_blind!$AI65-BQ66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BR66-(Immo_blind!$AI65-BR66*Immo_blind!$AN65)>0,BR66-(Immo_blind!$AI65-BR66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BS66-(Immo_blind!$AI65-BS66*Immo_blind!$AN65)>0,BS66-(Immo_blind!$AI65-BS66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BT66-(Immo_blind!$AI65-BT66*Immo_blind!$AN65)>0,BT66-(Immo_blind!$AI65-BT66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BU66-(Immo_blind!$AI65-BU66*Immo_blind!$AN65)>0,BU66-(Immo_blind!$AI65-BU66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BV66-(Immo_blind!$AI65-BV66*Immo_blind!$AN65)>0,BV66-(Immo_blind!$AI65-BV66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BW66-(Immo_blind!$AI65-BW66*Immo_blind!$AN65)>0,BW66-(Immo_blind!$AI65-BW66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BX66-(Immo_blind!$AI65-BX66*Immo_blind!$AN65)>0,BX66-(Immo_blind!$AI65-BX66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BY66-(Immo_blind!$AI65-BY66*Immo_blind!$AN65)>0,BY66-(Immo_blind!$AI65-BY66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(BZ66-(Immo_blind!$AI65-BZ66*Immo_blind!$AN65)>0,BZ66-(Immo_blind!$AI65-BZ66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(CA66-(Immo_blind!$AI65-CA66*Immo_blind!$AN65)>0,CA66-(Immo_blind!$AI65-CA66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(CB66-(Immo_blind!$AI65-CB66*Immo_blind!$AN65)>0,CB66-(Immo_blind!$AI65-CB66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(CC66-(Immo_blind!$AI65-CC66*Immo_blind!$AN65)>0,CC66-(Immo_blind!$AI65-CC66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(CD66-(Immo_blind!$AI65-CD66*Immo_blind!$AN65)>0,CD66-(Immo_blind!$AI65-CD66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(CE66-(Immo_blind!$AI65-CE66*Immo_blind!$AN65)>0,CE66-(Immo_blind!$AI65-CE66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(CF66-(Immo_blind!$AI65-CF66*Immo_blind!$AN65)>0,CF66-(Immo_blind!$AI65-CF66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(CG66-(Immo_blind!$AI65-CG66*Immo_blind!$AN65)>0,CG66-(Immo_blind!$AI65-CG66*Immo_blind!$AN65),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F66,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F66,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA65,\nIF(CH66-(Immo_blind!$AI65-CH66*Immo_blind!$AN65)>0,CH66-(Immo_blind!$AI65-CH66*Immo_blind!$AN65),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2082},{"$f":"IFERROR(IF(CL$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nG66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nH66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nI66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nJ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nK66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nL66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nM66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nN66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nO66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nP66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nQ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nR66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nS66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nT66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nU66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nV66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nW66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nX66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nY66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nZ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAA66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAB66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAC66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAD66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAE66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAF66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAG66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAH66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAI66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAJ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAK66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAL66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAM66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAN66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAO66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAP66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAQ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAR66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAS66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAT66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAU66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAV66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAW66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAX66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAY66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nAZ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBA66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBB66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBC66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBD66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBE66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBF66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBG66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBH66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBI66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBJ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBK66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBL66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBM66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBN66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBO66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBP66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBQ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBR66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBS66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBT66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBU66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBV66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBW66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBX66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBY66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nBZ66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCA66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCB66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCC66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCD66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCE66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCF66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCG66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCH66*Immo_blind!$AN65),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nCI66*Immo_blind!$AN65),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2082},{"$f":"IFERROR(IF(FQ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(G66<>0,Immo_blind!$AI65-Immo_dev!CL66,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(H66<>0,Immo_blind!$AI65-Immo_dev!CM66,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(I66<>0,Immo_blind!$AI65-Immo_dev!CN66,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(J66<>0,Immo_blind!$AI65-Immo_dev!CO66,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(K66<>0,Immo_blind!$AI65-Immo_dev!CP66,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(L66<>0,Immo_blind!$AI65-Immo_dev!CQ66,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(M66<>0,Immo_blind!$AI65-Immo_dev!CR66,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(N66<>0,Immo_blind!$AI65-Immo_dev!CS66,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(O66<>0,Immo_blind!$AI65-Immo_dev!CT66,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(P66<>0,Immo_blind!$AI65-Immo_dev!CU66,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(Q66<>0,Immo_blind!$AI65-Immo_dev!CV66,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(R66<>0,Immo_blind!$AI65-Immo_dev!CW66,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(S66<>0,Immo_blind!$AI65-Immo_dev!CX66,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(T66<>0,Immo_blind!$AI65-Immo_dev!CY66,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(U66<>0,Immo_blind!$AI65-Immo_dev!CZ66,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(V66<>0,Immo_blind!$AI65-Immo_dev!DA66,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(W66<>0,Immo_blind!$AI65-Immo_dev!DB66,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(X66<>0,Immo_blind!$AI65-Immo_dev!DC66,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(Y66<>0,Immo_blind!$AI65-Immo_dev!DD66,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(Z66<>0,Immo_blind!$AI65-Immo_dev!DE66,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AA66<>0,Immo_blind!$AI65-Immo_dev!DF66,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AB66<>0,Immo_blind!$AI65-Immo_dev!DG66,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AC66<>0,Immo_blind!$AI65-Immo_dev!DH66,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AD66<>0,Immo_blind!$AI65-Immo_dev!DI66,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AE66<>0,Immo_blind!$AI65-Immo_dev!DJ66,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AF66<>0,Immo_blind!$AI65-Immo_dev!DK66,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AG66<>0,Immo_blind!$AI65-Immo_dev!DL66,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AH66<>0,Immo_blind!$AI65-Immo_dev!DM66,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AI66<>0,Immo_blind!$AI65-Immo_dev!DN66,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ66<>0,Immo_blind!$AI65-Immo_dev!DO66,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AK66<>0,Immo_blind!$AI65-Immo_dev!DP66,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AL66<>0,Immo_blind!$AI65-Immo_dev!DQ66,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AM66<>0,Immo_blind!$AI65-Immo_dev!DR66,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AN66<>0,Immo_blind!$AI65-Immo_dev!DS66,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AO66<>0,Immo_blind!$AI65-Immo_dev!DT66,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AP66<>0,Immo_blind!$AI65-Immo_dev!DU66,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ66<>0,Immo_blind!$AI65-Immo_dev!DV66,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AR66<>0,Immo_blind!$AI65-Immo_dev!DW66,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AS66<>0,Immo_blind!$AI65-Immo_dev!DX66,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AT66<>0,Immo_blind!$AI65-Immo_dev!DY66,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AU66<>0,Immo_blind!$AI65-Immo_dev!DZ66,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AV66<>0,Immo_blind!$AI65-Immo_dev!EA66,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AW66<>0,Immo_blind!$AI65-Immo_dev!EB66,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AX66<>0,Immo_blind!$AI65-Immo_dev!EC66,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AY66<>0,Immo_blind!$AI65-Immo_dev!ED66,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ66<>0,Immo_blind!$AI65-Immo_dev!EE66,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BA66<>0,Immo_blind!$AI65-Immo_dev!EF66,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BB66<>0,Immo_blind!$AI65-Immo_dev!EG66,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BC66<>0,Immo_blind!$AI65-Immo_dev!EH66,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BD66<>0,Immo_blind!$AI65-Immo_dev!EI66,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BE66<>0,Immo_blind!$AI65-Immo_dev!EJ66,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BF66<>0,Immo_blind!$AI65-Immo_dev!EK66,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BG66<>0,Immo_blind!$AI65-Immo_dev!EL66,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BH66<>0,Immo_blind!$AI65-Immo_dev!EM66,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BI66<>0,Immo_blind!$AI65-Immo_dev!EN66,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ66<>0,Immo_blind!$AI65-Immo_dev!EO66,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BK66<>0,Immo_blind!$AI65-Immo_dev!EP66,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BL66<>0,Immo_blind!$AI65-Immo_dev!EQ66,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BM66<>0,Immo_blind!$AI65-Immo_dev!ER66,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BN66<>0,Immo_blind!$AI65-Immo_dev!ES66,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BO66<>0,Immo_blind!$AI65-Immo_dev!ET66,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BP66<>0,Immo_blind!$AI65-Immo_dev!EU66,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ66<>0,Immo_blind!$AI65-Immo_dev!EV66,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BR66<>0,Immo_blind!$AI65-Immo_dev!EW66,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BS66<>0,Immo_blind!$AI65-Immo_dev!EX66,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BT66<>0,Immo_blind!$AI65-Immo_dev!EY66,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BU66<>0,Immo_blind!$AI65-Immo_dev!EZ66,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BV66<>0,Immo_blind!$AI65-Immo_dev!FA66,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BW66<>0,Immo_blind!$AI65-Immo_dev!FB66,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BX66<>0,Immo_blind!$AI65-Immo_dev!FC66,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BY66<>0,Immo_blind!$AI65-Immo_dev!FD66,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ66<>0,Immo_blind!$AI65-Immo_dev!FE66,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CA66<>0,Immo_blind!$AI65-Immo_dev!FF66,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CB66<>0,Immo_blind!$AI65-Immo_dev!FG66,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CC66<>0,Immo_blind!$AI65-Immo_dev!FH66,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CD66<>0,Immo_blind!$AI65-Immo_dev!FI66,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CE66<>0,Immo_blind!$AI65-Immo_dev!FJ66,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CF66<>0,Immo_blind!$AI65-Immo_dev!FK66,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CG66<>0,Immo_blind!$AI65-Immo_dev!FL66,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CH66<>0,Immo_blind!$AI65-Immo_dev!FM66,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F66,Immo_blind!$A$3:$A$93,0),0,\nIF(CI66<>0,Immo_blind!$AI65-Immo_dev!FN66,0)),0)","v":0}]
[2083,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2083},{"$f":"IFERROR(IF(G$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(F67-(Immo_blind!$AI66-F67*Immo_blind!$AN66)>0,F67-(Immo_blind!$AI66-F67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(G67-(Immo_blind!$AI66-G67*Immo_blind!$AN66)>0,G67-(Immo_blind!$AI66-G67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(H67-(Immo_blind!$AI66-H67*Immo_blind!$AN66)>0,H67-(Immo_blind!$AI66-H67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(I67-(Immo_blind!$AI66-I67*Immo_blind!$AN66)>0,I67-(Immo_blind!$AI66-I67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(J67-(Immo_blind!$AI66-J67*Immo_blind!$AN66)>0,J67-(Immo_blind!$AI66-J67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(K67-(Immo_blind!$AI66-K67*Immo_blind!$AN66)>0,K67-(Immo_blind!$AI66-K67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(L67-(Immo_blind!$AI66-L67*Immo_blind!$AN66)>0,L67-(Immo_blind!$AI66-L67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(M67-(Immo_blind!$AI66-M67*Immo_blind!$AN66)>0,M67-(Immo_blind!$AI66-M67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(N67-(Immo_blind!$AI66-N67*Immo_blind!$AN66)>0,N67-(Immo_blind!$AI66-N67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(O67-(Immo_blind!$AI66-O67*Immo_blind!$AN66)>0,O67-(Immo_blind!$AI66-O67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(P67-(Immo_blind!$AI66-P67*Immo_blind!$AN66)>0,P67-(Immo_blind!$AI66-P67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(Q67-(Immo_blind!$AI66-Q67*Immo_blind!$AN66)>0,Q67-(Immo_blind!$AI66-Q67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(R67-(Immo_blind!$AI66-R67*Immo_blind!$AN66)>0,R67-(Immo_blind!$AI66-R67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(S67-(Immo_blind!$AI66-S67*Immo_blind!$AN66)>0,S67-(Immo_blind!$AI66-S67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(T67-(Immo_blind!$AI66-T67*Immo_blind!$AN66)>0,T67-(Immo_blind!$AI66-T67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(U67-(Immo_blind!$AI66-U67*Immo_blind!$AN66)>0,U67-(Immo_blind!$AI66-U67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(V67-(Immo_blind!$AI66-V67*Immo_blind!$AN66)>0,V67-(Immo_blind!$AI66-V67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(W67-(Immo_blind!$AI66-W67*Immo_blind!$AN66)>0,W67-(Immo_blind!$AI66-W67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(X67-(Immo_blind!$AI66-X67*Immo_blind!$AN66)>0,X67-(Immo_blind!$AI66-X67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(Y67-(Immo_blind!$AI66-Y67*Immo_blind!$AN66)>0,Y67-(Immo_blind!$AI66-Y67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(Z67-(Immo_blind!$AI66-Z67*Immo_blind!$AN66)>0,Z67-(Immo_blind!$AI66-Z67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AA67-(Immo_blind!$AI66-AA67*Immo_blind!$AN66)>0,AA67-(Immo_blind!$AI66-AA67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AB67-(Immo_blind!$AI66-AB67*Immo_blind!$AN66)>0,AB67-(Immo_blind!$AI66-AB67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AC67-(Immo_blind!$AI66-AC67*Immo_blind!$AN66)>0,AC67-(Immo_blind!$AI66-AC67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AD67-(Immo_blind!$AI66-AD67*Immo_blind!$AN66)>0,AD67-(Immo_blind!$AI66-AD67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AE67-(Immo_blind!$AI66-AE67*Immo_blind!$AN66)>0,AE67-(Immo_blind!$AI66-AE67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AF67-(Immo_blind!$AI66-AF67*Immo_blind!$AN66)>0,AF67-(Immo_blind!$AI66-AF67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AG67-(Immo_blind!$AI66-AG67*Immo_blind!$AN66)>0,AG67-(Immo_blind!$AI66-AG67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AH67-(Immo_blind!$AI66-AH67*Immo_blind!$AN66)>0,AH67-(Immo_blind!$AI66-AH67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AI67-(Immo_blind!$AI66-AI67*Immo_blind!$AN66)>0,AI67-(Immo_blind!$AI66-AI67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AJ67-(Immo_blind!$AI66-AJ67*Immo_blind!$AN66)>0,AJ67-(Immo_blind!$AI66-AJ67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AK67-(Immo_blind!$AI66-AK67*Immo_blind!$AN66)>0,AK67-(Immo_blind!$AI66-AK67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AL67-(Immo_blind!$AI66-AL67*Immo_blind!$AN66)>0,AL67-(Immo_blind!$AI66-AL67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AM67-(Immo_blind!$AI66-AM67*Immo_blind!$AN66)>0,AM67-(Immo_blind!$AI66-AM67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AN67-(Immo_blind!$AI66-AN67*Immo_blind!$AN66)>0,AN67-(Immo_blind!$AI66-AN67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AO67-(Immo_blind!$AI66-AO67*Immo_blind!$AN66)>0,AO67-(Immo_blind!$AI66-AO67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AP67-(Immo_blind!$AI66-AP67*Immo_blind!$AN66)>0,AP67-(Immo_blind!$AI66-AP67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AQ67-(Immo_blind!$AI66-AQ67*Immo_blind!$AN66)>0,AQ67-(Immo_blind!$AI66-AQ67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AR67-(Immo_blind!$AI66-AR67*Immo_blind!$AN66)>0,AR67-(Immo_blind!$AI66-AR67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AS67-(Immo_blind!$AI66-AS67*Immo_blind!$AN66)>0,AS67-(Immo_blind!$AI66-AS67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AT67-(Immo_blind!$AI66-AT67*Immo_blind!$AN66)>0,AT67-(Immo_blind!$AI66-AT67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AU67-(Immo_blind!$AI66-AU67*Immo_blind!$AN66)>0,AU67-(Immo_blind!$AI66-AU67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AV67-(Immo_blind!$AI66-AV67*Immo_blind!$AN66)>0,AV67-(Immo_blind!$AI66-AV67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AW67-(Immo_blind!$AI66-AW67*Immo_blind!$AN66)>0,AW67-(Immo_blind!$AI66-AW67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AX67-(Immo_blind!$AI66-AX67*Immo_blind!$AN66)>0,AX67-(Immo_blind!$AI66-AX67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AY67-(Immo_blind!$AI66-AY67*Immo_blind!$AN66)>0,AY67-(Immo_blind!$AI66-AY67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(AZ67-(Immo_blind!$AI66-AZ67*Immo_blind!$AN66)>0,AZ67-(Immo_blind!$AI66-AZ67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BA67-(Immo_blind!$AI66-BA67*Immo_blind!$AN66)>0,BA67-(Immo_blind!$AI66-BA67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BB67-(Immo_blind!$AI66-BB67*Immo_blind!$AN66)>0,BB67-(Immo_blind!$AI66-BB67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BC67-(Immo_blind!$AI66-BC67*Immo_blind!$AN66)>0,BC67-(Immo_blind!$AI66-BC67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BD67-(Immo_blind!$AI66-BD67*Immo_blind!$AN66)>0,BD67-(Immo_blind!$AI66-BD67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BE67-(Immo_blind!$AI66-BE67*Immo_blind!$AN66)>0,BE67-(Immo_blind!$AI66-BE67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BF67-(Immo_blind!$AI66-BF67*Immo_blind!$AN66)>0,BF67-(Immo_blind!$AI66-BF67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BG67-(Immo_blind!$AI66-BG67*Immo_blind!$AN66)>0,BG67-(Immo_blind!$AI66-BG67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BH67-(Immo_blind!$AI66-BH67*Immo_blind!$AN66)>0,BH67-(Immo_blind!$AI66-BH67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BI67-(Immo_blind!$AI66-BI67*Immo_blind!$AN66)>0,BI67-(Immo_blind!$AI66-BI67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BJ67-(Immo_blind!$AI66-BJ67*Immo_blind!$AN66)>0,BJ67-(Immo_blind!$AI66-BJ67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BK67-(Immo_blind!$AI66-BK67*Immo_blind!$AN66)>0,BK67-(Immo_blind!$AI66-BK67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BL67-(Immo_blind!$AI66-BL67*Immo_blind!$AN66)>0,BL67-(Immo_blind!$AI66-BL67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BM67-(Immo_blind!$AI66-BM67*Immo_blind!$AN66)>0,BM67-(Immo_blind!$AI66-BM67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BN67-(Immo_blind!$AI66-BN67*Immo_blind!$AN66)>0,BN67-(Immo_blind!$AI66-BN67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BO67-(Immo_blind!$AI66-BO67*Immo_blind!$AN66)>0,BO67-(Immo_blind!$AI66-BO67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BP67-(Immo_blind!$AI66-BP67*Immo_blind!$AN66)>0,BP67-(Immo_blind!$AI66-BP67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BQ67-(Immo_blind!$AI66-BQ67*Immo_blind!$AN66)>0,BQ67-(Immo_blind!$AI66-BQ67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BR67-(Immo_blind!$AI66-BR67*Immo_blind!$AN66)>0,BR67-(Immo_blind!$AI66-BR67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BS67-(Immo_blind!$AI66-BS67*Immo_blind!$AN66)>0,BS67-(Immo_blind!$AI66-BS67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BT67-(Immo_blind!$AI66-BT67*Immo_blind!$AN66)>0,BT67-(Immo_blind!$AI66-BT67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BU67-(Immo_blind!$AI66-BU67*Immo_blind!$AN66)>0,BU67-(Immo_blind!$AI66-BU67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BV67-(Immo_blind!$AI66-BV67*Immo_blind!$AN66)>0,BV67-(Immo_blind!$AI66-BV67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BW67-(Immo_blind!$AI66-BW67*Immo_blind!$AN66)>0,BW67-(Immo_blind!$AI66-BW67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BX67-(Immo_blind!$AI66-BX67*Immo_blind!$AN66)>0,BX67-(Immo_blind!$AI66-BX67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BY67-(Immo_blind!$AI66-BY67*Immo_blind!$AN66)>0,BY67-(Immo_blind!$AI66-BY67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(BZ67-(Immo_blind!$AI66-BZ67*Immo_blind!$AN66)>0,BZ67-(Immo_blind!$AI66-BZ67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(CA67-(Immo_blind!$AI66-CA67*Immo_blind!$AN66)>0,CA67-(Immo_blind!$AI66-CA67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(CB67-(Immo_blind!$AI66-CB67*Immo_blind!$AN66)>0,CB67-(Immo_blind!$AI66-CB67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(CC67-(Immo_blind!$AI66-CC67*Immo_blind!$AN66)>0,CC67-(Immo_blind!$AI66-CC67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(CD67-(Immo_blind!$AI66-CD67*Immo_blind!$AN66)>0,CD67-(Immo_blind!$AI66-CD67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(CE67-(Immo_blind!$AI66-CE67*Immo_blind!$AN66)>0,CE67-(Immo_blind!$AI66-CE67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(CF67-(Immo_blind!$AI66-CF67*Immo_blind!$AN66)>0,CF67-(Immo_blind!$AI66-CF67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(CG67-(Immo_blind!$AI66-CG67*Immo_blind!$AN66)>0,CG67-(Immo_blind!$AI66-CG67*Immo_blind!$AN66),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F67,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F67,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA66,\nIF(CH67-(Immo_blind!$AI66-CH67*Immo_blind!$AN66)>0,CH67-(Immo_blind!$AI66-CH67*Immo_blind!$AN66),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2083},{"$f":"IFERROR(IF(CL$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nG67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nH67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nI67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nJ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nK67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nL67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nM67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nN67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nO67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nP67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nQ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nR67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nS67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nT67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nU67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nV67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nW67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nX67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nY67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nZ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAA67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAB67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAC67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAD67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAE67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAF67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAG67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAH67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAI67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAJ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAK67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAL67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAM67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAN67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAO67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAP67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAQ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAR67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAS67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAT67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAU67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAV67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAW67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAX67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAY67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nAZ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBA67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBB67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBC67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBD67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBE67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBF67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBG67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBH67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBI67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBJ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBK67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBL67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBM67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBN67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBO67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBP67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBQ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBR67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBS67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBT67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBU67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBV67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBW67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBX67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBY67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nBZ67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCA67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCB67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCC67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCD67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCE67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCF67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCG67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCH67*Immo_blind!$AN66),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nCI67*Immo_blind!$AN66),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2083},{"$f":"IFERROR(IF(FQ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(G67<>0,Immo_blind!$AI66-Immo_dev!CL67,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(H67<>0,Immo_blind!$AI66-Immo_dev!CM67,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(I67<>0,Immo_blind!$AI66-Immo_dev!CN67,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(J67<>0,Immo_blind!$AI66-Immo_dev!CO67,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(K67<>0,Immo_blind!$AI66-Immo_dev!CP67,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(L67<>0,Immo_blind!$AI66-Immo_dev!CQ67,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(M67<>0,Immo_blind!$AI66-Immo_dev!CR67,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(N67<>0,Immo_blind!$AI66-Immo_dev!CS67,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(O67<>0,Immo_blind!$AI66-Immo_dev!CT67,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(P67<>0,Immo_blind!$AI66-Immo_dev!CU67,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(Q67<>0,Immo_blind!$AI66-Immo_dev!CV67,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(R67<>0,Immo_blind!$AI66-Immo_dev!CW67,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(S67<>0,Immo_blind!$AI66-Immo_dev!CX67,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(T67<>0,Immo_blind!$AI66-Immo_dev!CY67,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(U67<>0,Immo_blind!$AI66-Immo_dev!CZ67,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(V67<>0,Immo_blind!$AI66-Immo_dev!DA67,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(W67<>0,Immo_blind!$AI66-Immo_dev!DB67,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(X67<>0,Immo_blind!$AI66-Immo_dev!DC67,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(Y67<>0,Immo_blind!$AI66-Immo_dev!DD67,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(Z67<>0,Immo_blind!$AI66-Immo_dev!DE67,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AA67<>0,Immo_blind!$AI66-Immo_dev!DF67,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AB67<>0,Immo_blind!$AI66-Immo_dev!DG67,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AC67<>0,Immo_blind!$AI66-Immo_dev!DH67,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AD67<>0,Immo_blind!$AI66-Immo_dev!DI67,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AE67<>0,Immo_blind!$AI66-Immo_dev!DJ67,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AF67<>0,Immo_blind!$AI66-Immo_dev!DK67,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AG67<>0,Immo_blind!$AI66-Immo_dev!DL67,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AH67<>0,Immo_blind!$AI66-Immo_dev!DM67,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AI67<>0,Immo_blind!$AI66-Immo_dev!DN67,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ67<>0,Immo_blind!$AI66-Immo_dev!DO67,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AK67<>0,Immo_blind!$AI66-Immo_dev!DP67,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AL67<>0,Immo_blind!$AI66-Immo_dev!DQ67,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AM67<>0,Immo_blind!$AI66-Immo_dev!DR67,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AN67<>0,Immo_blind!$AI66-Immo_dev!DS67,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AO67<>0,Immo_blind!$AI66-Immo_dev!DT67,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AP67<>0,Immo_blind!$AI66-Immo_dev!DU67,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ67<>0,Immo_blind!$AI66-Immo_dev!DV67,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AR67<>0,Immo_blind!$AI66-Immo_dev!DW67,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AS67<>0,Immo_blind!$AI66-Immo_dev!DX67,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AT67<>0,Immo_blind!$AI66-Immo_dev!DY67,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AU67<>0,Immo_blind!$AI66-Immo_dev!DZ67,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AV67<>0,Immo_blind!$AI66-Immo_dev!EA67,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AW67<>0,Immo_blind!$AI66-Immo_dev!EB67,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AX67<>0,Immo_blind!$AI66-Immo_dev!EC67,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AY67<>0,Immo_blind!$AI66-Immo_dev!ED67,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ67<>0,Immo_blind!$AI66-Immo_dev!EE67,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BA67<>0,Immo_blind!$AI66-Immo_dev!EF67,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BB67<>0,Immo_blind!$AI66-Immo_dev!EG67,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BC67<>0,Immo_blind!$AI66-Immo_dev!EH67,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BD67<>0,Immo_blind!$AI66-Immo_dev!EI67,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BE67<>0,Immo_blind!$AI66-Immo_dev!EJ67,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BF67<>0,Immo_blind!$AI66-Immo_dev!EK67,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BG67<>0,Immo_blind!$AI66-Immo_dev!EL67,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BH67<>0,Immo_blind!$AI66-Immo_dev!EM67,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BI67<>0,Immo_blind!$AI66-Immo_dev!EN67,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ67<>0,Immo_blind!$AI66-Immo_dev!EO67,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BK67<>0,Immo_blind!$AI66-Immo_dev!EP67,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BL67<>0,Immo_blind!$AI66-Immo_dev!EQ67,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BM67<>0,Immo_blind!$AI66-Immo_dev!ER67,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BN67<>0,Immo_blind!$AI66-Immo_dev!ES67,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BO67<>0,Immo_blind!$AI66-Immo_dev!ET67,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BP67<>0,Immo_blind!$AI66-Immo_dev!EU67,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ67<>0,Immo_blind!$AI66-Immo_dev!EV67,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BR67<>0,Immo_blind!$AI66-Immo_dev!EW67,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BS67<>0,Immo_blind!$AI66-Immo_dev!EX67,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BT67<>0,Immo_blind!$AI66-Immo_dev!EY67,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BU67<>0,Immo_blind!$AI66-Immo_dev!EZ67,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BV67<>0,Immo_blind!$AI66-Immo_dev!FA67,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BW67<>0,Immo_blind!$AI66-Immo_dev!FB67,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BX67<>0,Immo_blind!$AI66-Immo_dev!FC67,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BY67<>0,Immo_blind!$AI66-Immo_dev!FD67,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ67<>0,Immo_blind!$AI66-Immo_dev!FE67,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CA67<>0,Immo_blind!$AI66-Immo_dev!FF67,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CB67<>0,Immo_blind!$AI66-Immo_dev!FG67,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CC67<>0,Immo_blind!$AI66-Immo_dev!FH67,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CD67<>0,Immo_blind!$AI66-Immo_dev!FI67,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CE67<>0,Immo_blind!$AI66-Immo_dev!FJ67,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CF67<>0,Immo_blind!$AI66-Immo_dev!FK67,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CG67<>0,Immo_blind!$AI66-Immo_dev!FL67,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CH67<>0,Immo_blind!$AI66-Immo_dev!FM67,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F67,Immo_blind!$A$3:$A$93,0),0,\nIF(CI67<>0,Immo_blind!$AI66-Immo_dev!FN67,0)),0)","v":0}]
[2084,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2084},{"$f":"IFERROR(IF(G$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(F68-(Immo_blind!$AI67-F68*Immo_blind!$AN67)>0,F68-(Immo_blind!$AI67-F68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(G68-(Immo_blind!$AI67-G68*Immo_blind!$AN67)>0,G68-(Immo_blind!$AI67-G68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(H68-(Immo_blind!$AI67-H68*Immo_blind!$AN67)>0,H68-(Immo_blind!$AI67-H68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(I68-(Immo_blind!$AI67-I68*Immo_blind!$AN67)>0,I68-(Immo_blind!$AI67-I68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(J68-(Immo_blind!$AI67-J68*Immo_blind!$AN67)>0,J68-(Immo_blind!$AI67-J68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(K68-(Immo_blind!$AI67-K68*Immo_blind!$AN67)>0,K68-(Immo_blind!$AI67-K68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(L68-(Immo_blind!$AI67-L68*Immo_blind!$AN67)>0,L68-(Immo_blind!$AI67-L68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(M68-(Immo_blind!$AI67-M68*Immo_blind!$AN67)>0,M68-(Immo_blind!$AI67-M68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(N68-(Immo_blind!$AI67-N68*Immo_blind!$AN67)>0,N68-(Immo_blind!$AI67-N68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(O68-(Immo_blind!$AI67-O68*Immo_blind!$AN67)>0,O68-(Immo_blind!$AI67-O68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(P68-(Immo_blind!$AI67-P68*Immo_blind!$AN67)>0,P68-(Immo_blind!$AI67-P68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(Q68-(Immo_blind!$AI67-Q68*Immo_blind!$AN67)>0,Q68-(Immo_blind!$AI67-Q68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(R68-(Immo_blind!$AI67-R68*Immo_blind!$AN67)>0,R68-(Immo_blind!$AI67-R68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(S68-(Immo_blind!$AI67-S68*Immo_blind!$AN67)>0,S68-(Immo_blind!$AI67-S68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(T68-(Immo_blind!$AI67-T68*Immo_blind!$AN67)>0,T68-(Immo_blind!$AI67-T68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(U68-(Immo_blind!$AI67-U68*Immo_blind!$AN67)>0,U68-(Immo_blind!$AI67-U68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(V68-(Immo_blind!$AI67-V68*Immo_blind!$AN67)>0,V68-(Immo_blind!$AI67-V68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(W68-(Immo_blind!$AI67-W68*Immo_blind!$AN67)>0,W68-(Immo_blind!$AI67-W68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(X68-(Immo_blind!$AI67-X68*Immo_blind!$AN67)>0,X68-(Immo_blind!$AI67-X68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(Y68-(Immo_blind!$AI67-Y68*Immo_blind!$AN67)>0,Y68-(Immo_blind!$AI67-Y68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(Z68-(Immo_blind!$AI67-Z68*Immo_blind!$AN67)>0,Z68-(Immo_blind!$AI67-Z68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AA68-(Immo_blind!$AI67-AA68*Immo_blind!$AN67)>0,AA68-(Immo_blind!$AI67-AA68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AB68-(Immo_blind!$AI67-AB68*Immo_blind!$AN67)>0,AB68-(Immo_blind!$AI67-AB68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AC68-(Immo_blind!$AI67-AC68*Immo_blind!$AN67)>0,AC68-(Immo_blind!$AI67-AC68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AD68-(Immo_blind!$AI67-AD68*Immo_blind!$AN67)>0,AD68-(Immo_blind!$AI67-AD68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AE68-(Immo_blind!$AI67-AE68*Immo_blind!$AN67)>0,AE68-(Immo_blind!$AI67-AE68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AF68-(Immo_blind!$AI67-AF68*Immo_blind!$AN67)>0,AF68-(Immo_blind!$AI67-AF68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AG68-(Immo_blind!$AI67-AG68*Immo_blind!$AN67)>0,AG68-(Immo_blind!$AI67-AG68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AH68-(Immo_blind!$AI67-AH68*Immo_blind!$AN67)>0,AH68-(Immo_blind!$AI67-AH68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AI68-(Immo_blind!$AI67-AI68*Immo_blind!$AN67)>0,AI68-(Immo_blind!$AI67-AI68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AJ68-(Immo_blind!$AI67-AJ68*Immo_blind!$AN67)>0,AJ68-(Immo_blind!$AI67-AJ68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AK68-(Immo_blind!$AI67-AK68*Immo_blind!$AN67)>0,AK68-(Immo_blind!$AI67-AK68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AL68-(Immo_blind!$AI67-AL68*Immo_blind!$AN67)>0,AL68-(Immo_blind!$AI67-AL68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AM68-(Immo_blind!$AI67-AM68*Immo_blind!$AN67)>0,AM68-(Immo_blind!$AI67-AM68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AN68-(Immo_blind!$AI67-AN68*Immo_blind!$AN67)>0,AN68-(Immo_blind!$AI67-AN68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AO68-(Immo_blind!$AI67-AO68*Immo_blind!$AN67)>0,AO68-(Immo_blind!$AI67-AO68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AP68-(Immo_blind!$AI67-AP68*Immo_blind!$AN67)>0,AP68-(Immo_blind!$AI67-AP68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AQ68-(Immo_blind!$AI67-AQ68*Immo_blind!$AN67)>0,AQ68-(Immo_blind!$AI67-AQ68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AR68-(Immo_blind!$AI67-AR68*Immo_blind!$AN67)>0,AR68-(Immo_blind!$AI67-AR68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AS68-(Immo_blind!$AI67-AS68*Immo_blind!$AN67)>0,AS68-(Immo_blind!$AI67-AS68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AT68-(Immo_blind!$AI67-AT68*Immo_blind!$AN67)>0,AT68-(Immo_blind!$AI67-AT68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AU68-(Immo_blind!$AI67-AU68*Immo_blind!$AN67)>0,AU68-(Immo_blind!$AI67-AU68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AV68-(Immo_blind!$AI67-AV68*Immo_blind!$AN67)>0,AV68-(Immo_blind!$AI67-AV68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AW68-(Immo_blind!$AI67-AW68*Immo_blind!$AN67)>0,AW68-(Immo_blind!$AI67-AW68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AX68-(Immo_blind!$AI67-AX68*Immo_blind!$AN67)>0,AX68-(Immo_blind!$AI67-AX68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AY68-(Immo_blind!$AI67-AY68*Immo_blind!$AN67)>0,AY68-(Immo_blind!$AI67-AY68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(AZ68-(Immo_blind!$AI67-AZ68*Immo_blind!$AN67)>0,AZ68-(Immo_blind!$AI67-AZ68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BA68-(Immo_blind!$AI67-BA68*Immo_blind!$AN67)>0,BA68-(Immo_blind!$AI67-BA68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BB68-(Immo_blind!$AI67-BB68*Immo_blind!$AN67)>0,BB68-(Immo_blind!$AI67-BB68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BC68-(Immo_blind!$AI67-BC68*Immo_blind!$AN67)>0,BC68-(Immo_blind!$AI67-BC68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BD68-(Immo_blind!$AI67-BD68*Immo_blind!$AN67)>0,BD68-(Immo_blind!$AI67-BD68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BE68-(Immo_blind!$AI67-BE68*Immo_blind!$AN67)>0,BE68-(Immo_blind!$AI67-BE68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BF68-(Immo_blind!$AI67-BF68*Immo_blind!$AN67)>0,BF68-(Immo_blind!$AI67-BF68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BG68-(Immo_blind!$AI67-BG68*Immo_blind!$AN67)>0,BG68-(Immo_blind!$AI67-BG68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BH68-(Immo_blind!$AI67-BH68*Immo_blind!$AN67)>0,BH68-(Immo_blind!$AI67-BH68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BI68-(Immo_blind!$AI67-BI68*Immo_blind!$AN67)>0,BI68-(Immo_blind!$AI67-BI68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BJ68-(Immo_blind!$AI67-BJ68*Immo_blind!$AN67)>0,BJ68-(Immo_blind!$AI67-BJ68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BK68-(Immo_blind!$AI67-BK68*Immo_blind!$AN67)>0,BK68-(Immo_blind!$AI67-BK68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BL68-(Immo_blind!$AI67-BL68*Immo_blind!$AN67)>0,BL68-(Immo_blind!$AI67-BL68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BM68-(Immo_blind!$AI67-BM68*Immo_blind!$AN67)>0,BM68-(Immo_blind!$AI67-BM68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BN68-(Immo_blind!$AI67-BN68*Immo_blind!$AN67)>0,BN68-(Immo_blind!$AI67-BN68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BO68-(Immo_blind!$AI67-BO68*Immo_blind!$AN67)>0,BO68-(Immo_blind!$AI67-BO68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BP68-(Immo_blind!$AI67-BP68*Immo_blind!$AN67)>0,BP68-(Immo_blind!$AI67-BP68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BQ68-(Immo_blind!$AI67-BQ68*Immo_blind!$AN67)>0,BQ68-(Immo_blind!$AI67-BQ68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BR68-(Immo_blind!$AI67-BR68*Immo_blind!$AN67)>0,BR68-(Immo_blind!$AI67-BR68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BS68-(Immo_blind!$AI67-BS68*Immo_blind!$AN67)>0,BS68-(Immo_blind!$AI67-BS68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BT68-(Immo_blind!$AI67-BT68*Immo_blind!$AN67)>0,BT68-(Immo_blind!$AI67-BT68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BU68-(Immo_blind!$AI67-BU68*Immo_blind!$AN67)>0,BU68-(Immo_blind!$AI67-BU68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BV68-(Immo_blind!$AI67-BV68*Immo_blind!$AN67)>0,BV68-(Immo_blind!$AI67-BV68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BW68-(Immo_blind!$AI67-BW68*Immo_blind!$AN67)>0,BW68-(Immo_blind!$AI67-BW68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BX68-(Immo_blind!$AI67-BX68*Immo_blind!$AN67)>0,BX68-(Immo_blind!$AI67-BX68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BY68-(Immo_blind!$AI67-BY68*Immo_blind!$AN67)>0,BY68-(Immo_blind!$AI67-BY68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(BZ68-(Immo_blind!$AI67-BZ68*Immo_blind!$AN67)>0,BZ68-(Immo_blind!$AI67-BZ68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(CA68-(Immo_blind!$AI67-CA68*Immo_blind!$AN67)>0,CA68-(Immo_blind!$AI67-CA68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(CB68-(Immo_blind!$AI67-CB68*Immo_blind!$AN67)>0,CB68-(Immo_blind!$AI67-CB68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(CC68-(Immo_blind!$AI67-CC68*Immo_blind!$AN67)>0,CC68-(Immo_blind!$AI67-CC68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(CD68-(Immo_blind!$AI67-CD68*Immo_blind!$AN67)>0,CD68-(Immo_blind!$AI67-CD68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(CE68-(Immo_blind!$AI67-CE68*Immo_blind!$AN67)>0,CE68-(Immo_blind!$AI67-CE68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(CF68-(Immo_blind!$AI67-CF68*Immo_blind!$AN67)>0,CF68-(Immo_blind!$AI67-CF68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(CG68-(Immo_blind!$AI67-CG68*Immo_blind!$AN67)>0,CG68-(Immo_blind!$AI67-CG68*Immo_blind!$AN67),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F68,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F68,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA67,\nIF(CH68-(Immo_blind!$AI67-CH68*Immo_blind!$AN67)>0,CH68-(Immo_blind!$AI67-CH68*Immo_blind!$AN67),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2084},{"$f":"IFERROR(IF(CL$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nG68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nH68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nI68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nJ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nK68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nL68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nM68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nN68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nO68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nP68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nQ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nR68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nS68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nT68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nU68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nV68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nW68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nX68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nY68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nZ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAA68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAB68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAC68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAD68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAE68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAF68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAG68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAH68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAI68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAJ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAK68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAL68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAM68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAN68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAO68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAP68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAQ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAR68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAS68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAT68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAU68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAV68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAW68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAX68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAY68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nAZ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBA68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBB68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBC68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBD68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBE68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBF68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBG68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBH68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBI68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBJ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBK68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBL68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBM68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBN68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBO68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBP68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBQ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBR68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBS68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBT68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBU68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBV68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBW68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBX68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBY68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nBZ68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCA68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCB68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCC68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCD68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCE68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCF68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCG68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCH68*Immo_blind!$AN67),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nCI68*Immo_blind!$AN67),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2084},{"$f":"IFERROR(IF(FQ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(G68<>0,Immo_blind!$AI67-Immo_dev!CL68,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(H68<>0,Immo_blind!$AI67-Immo_dev!CM68,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(I68<>0,Immo_blind!$AI67-Immo_dev!CN68,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(J68<>0,Immo_blind!$AI67-Immo_dev!CO68,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(K68<>0,Immo_blind!$AI67-Immo_dev!CP68,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(L68<>0,Immo_blind!$AI67-Immo_dev!CQ68,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(M68<>0,Immo_blind!$AI67-Immo_dev!CR68,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(N68<>0,Immo_blind!$AI67-Immo_dev!CS68,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(O68<>0,Immo_blind!$AI67-Immo_dev!CT68,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(P68<>0,Immo_blind!$AI67-Immo_dev!CU68,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(Q68<>0,Immo_blind!$AI67-Immo_dev!CV68,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(R68<>0,Immo_blind!$AI67-Immo_dev!CW68,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(S68<>0,Immo_blind!$AI67-Immo_dev!CX68,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(T68<>0,Immo_blind!$AI67-Immo_dev!CY68,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(U68<>0,Immo_blind!$AI67-Immo_dev!CZ68,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(V68<>0,Immo_blind!$AI67-Immo_dev!DA68,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(W68<>0,Immo_blind!$AI67-Immo_dev!DB68,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(X68<>0,Immo_blind!$AI67-Immo_dev!DC68,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(Y68<>0,Immo_blind!$AI67-Immo_dev!DD68,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(Z68<>0,Immo_blind!$AI67-Immo_dev!DE68,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AA68<>0,Immo_blind!$AI67-Immo_dev!DF68,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AB68<>0,Immo_blind!$AI67-Immo_dev!DG68,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AC68<>0,Immo_blind!$AI67-Immo_dev!DH68,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AD68<>0,Immo_blind!$AI67-Immo_dev!DI68,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AE68<>0,Immo_blind!$AI67-Immo_dev!DJ68,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AF68<>0,Immo_blind!$AI67-Immo_dev!DK68,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AG68<>0,Immo_blind!$AI67-Immo_dev!DL68,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AH68<>0,Immo_blind!$AI67-Immo_dev!DM68,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AI68<>0,Immo_blind!$AI67-Immo_dev!DN68,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ68<>0,Immo_blind!$AI67-Immo_dev!DO68,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AK68<>0,Immo_blind!$AI67-Immo_dev!DP68,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AL68<>0,Immo_blind!$AI67-Immo_dev!DQ68,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AM68<>0,Immo_blind!$AI67-Immo_dev!DR68,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AN68<>0,Immo_blind!$AI67-Immo_dev!DS68,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AO68<>0,Immo_blind!$AI67-Immo_dev!DT68,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AP68<>0,Immo_blind!$AI67-Immo_dev!DU68,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ68<>0,Immo_blind!$AI67-Immo_dev!DV68,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AR68<>0,Immo_blind!$AI67-Immo_dev!DW68,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AS68<>0,Immo_blind!$AI67-Immo_dev!DX68,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AT68<>0,Immo_blind!$AI67-Immo_dev!DY68,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AU68<>0,Immo_blind!$AI67-Immo_dev!DZ68,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AV68<>0,Immo_blind!$AI67-Immo_dev!EA68,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AW68<>0,Immo_blind!$AI67-Immo_dev!EB68,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AX68<>0,Immo_blind!$AI67-Immo_dev!EC68,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AY68<>0,Immo_blind!$AI67-Immo_dev!ED68,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ68<>0,Immo_blind!$AI67-Immo_dev!EE68,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BA68<>0,Immo_blind!$AI67-Immo_dev!EF68,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BB68<>0,Immo_blind!$AI67-Immo_dev!EG68,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BC68<>0,Immo_blind!$AI67-Immo_dev!EH68,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BD68<>0,Immo_blind!$AI67-Immo_dev!EI68,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BE68<>0,Immo_blind!$AI67-Immo_dev!EJ68,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BF68<>0,Immo_blind!$AI67-Immo_dev!EK68,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BG68<>0,Immo_blind!$AI67-Immo_dev!EL68,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BH68<>0,Immo_blind!$AI67-Immo_dev!EM68,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BI68<>0,Immo_blind!$AI67-Immo_dev!EN68,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ68<>0,Immo_blind!$AI67-Immo_dev!EO68,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BK68<>0,Immo_blind!$AI67-Immo_dev!EP68,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BL68<>0,Immo_blind!$AI67-Immo_dev!EQ68,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BM68<>0,Immo_blind!$AI67-Immo_dev!ER68,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BN68<>0,Immo_blind!$AI67-Immo_dev!ES68,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BO68<>0,Immo_blind!$AI67-Immo_dev!ET68,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BP68<>0,Immo_blind!$AI67-Immo_dev!EU68,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ68<>0,Immo_blind!$AI67-Immo_dev!EV68,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BR68<>0,Immo_blind!$AI67-Immo_dev!EW68,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BS68<>0,Immo_blind!$AI67-Immo_dev!EX68,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BT68<>0,Immo_blind!$AI67-Immo_dev!EY68,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BU68<>0,Immo_blind!$AI67-Immo_dev!EZ68,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BV68<>0,Immo_blind!$AI67-Immo_dev!FA68,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BW68<>0,Immo_blind!$AI67-Immo_dev!FB68,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BX68<>0,Immo_blind!$AI67-Immo_dev!FC68,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BY68<>0,Immo_blind!$AI67-Immo_dev!FD68,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ68<>0,Immo_blind!$AI67-Immo_dev!FE68,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CA68<>0,Immo_blind!$AI67-Immo_dev!FF68,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CB68<>0,Immo_blind!$AI67-Immo_dev!FG68,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CC68<>0,Immo_blind!$AI67-Immo_dev!FH68,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CD68<>0,Immo_blind!$AI67-Immo_dev!FI68,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CE68<>0,Immo_blind!$AI67-Immo_dev!FJ68,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CF68<>0,Immo_blind!$AI67-Immo_dev!FK68,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CG68<>0,Immo_blind!$AI67-Immo_dev!FL68,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CH68<>0,Immo_blind!$AI67-Immo_dev!FM68,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F68,Immo_blind!$A$3:$A$93,0),0,\nIF(CI68<>0,Immo_blind!$AI67-Immo_dev!FN68,0)),0)","v":0}]
[2085,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2085},{"$f":"IFERROR(IF(G$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(F69-(Immo_blind!$AI68-F69*Immo_blind!$AN68)>0,F69-(Immo_blind!$AI68-F69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(G69-(Immo_blind!$AI68-G69*Immo_blind!$AN68)>0,G69-(Immo_blind!$AI68-G69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(H69-(Immo_blind!$AI68-H69*Immo_blind!$AN68)>0,H69-(Immo_blind!$AI68-H69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(I69-(Immo_blind!$AI68-I69*Immo_blind!$AN68)>0,I69-(Immo_blind!$AI68-I69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(J69-(Immo_blind!$AI68-J69*Immo_blind!$AN68)>0,J69-(Immo_blind!$AI68-J69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(K69-(Immo_blind!$AI68-K69*Immo_blind!$AN68)>0,K69-(Immo_blind!$AI68-K69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(L69-(Immo_blind!$AI68-L69*Immo_blind!$AN68)>0,L69-(Immo_blind!$AI68-L69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(M69-(Immo_blind!$AI68-M69*Immo_blind!$AN68)>0,M69-(Immo_blind!$AI68-M69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(N69-(Immo_blind!$AI68-N69*Immo_blind!$AN68)>0,N69-(Immo_blind!$AI68-N69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(O69-(Immo_blind!$AI68-O69*Immo_blind!$AN68)>0,O69-(Immo_blind!$AI68-O69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(P69-(Immo_blind!$AI68-P69*Immo_blind!$AN68)>0,P69-(Immo_blind!$AI68-P69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(Q69-(Immo_blind!$AI68-Q69*Immo_blind!$AN68)>0,Q69-(Immo_blind!$AI68-Q69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(R69-(Immo_blind!$AI68-R69*Immo_blind!$AN68)>0,R69-(Immo_blind!$AI68-R69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(S69-(Immo_blind!$AI68-S69*Immo_blind!$AN68)>0,S69-(Immo_blind!$AI68-S69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(T69-(Immo_blind!$AI68-T69*Immo_blind!$AN68)>0,T69-(Immo_blind!$AI68-T69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(U69-(Immo_blind!$AI68-U69*Immo_blind!$AN68)>0,U69-(Immo_blind!$AI68-U69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(V69-(Immo_blind!$AI68-V69*Immo_blind!$AN68)>0,V69-(Immo_blind!$AI68-V69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(W69-(Immo_blind!$AI68-W69*Immo_blind!$AN68)>0,W69-(Immo_blind!$AI68-W69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(X69-(Immo_blind!$AI68-X69*Immo_blind!$AN68)>0,X69-(Immo_blind!$AI68-X69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(Y69-(Immo_blind!$AI68-Y69*Immo_blind!$AN68)>0,Y69-(Immo_blind!$AI68-Y69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(Z69-(Immo_blind!$AI68-Z69*Immo_blind!$AN68)>0,Z69-(Immo_blind!$AI68-Z69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AA69-(Immo_blind!$AI68-AA69*Immo_blind!$AN68)>0,AA69-(Immo_blind!$AI68-AA69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AB69-(Immo_blind!$AI68-AB69*Immo_blind!$AN68)>0,AB69-(Immo_blind!$AI68-AB69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AC69-(Immo_blind!$AI68-AC69*Immo_blind!$AN68)>0,AC69-(Immo_blind!$AI68-AC69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AD69-(Immo_blind!$AI68-AD69*Immo_blind!$AN68)>0,AD69-(Immo_blind!$AI68-AD69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AE69-(Immo_blind!$AI68-AE69*Immo_blind!$AN68)>0,AE69-(Immo_blind!$AI68-AE69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AF69-(Immo_blind!$AI68-AF69*Immo_blind!$AN68)>0,AF69-(Immo_blind!$AI68-AF69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AG69-(Immo_blind!$AI68-AG69*Immo_blind!$AN68)>0,AG69-(Immo_blind!$AI68-AG69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AH69-(Immo_blind!$AI68-AH69*Immo_blind!$AN68)>0,AH69-(Immo_blind!$AI68-AH69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AI69-(Immo_blind!$AI68-AI69*Immo_blind!$AN68)>0,AI69-(Immo_blind!$AI68-AI69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AJ69-(Immo_blind!$AI68-AJ69*Immo_blind!$AN68)>0,AJ69-(Immo_blind!$AI68-AJ69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AK69-(Immo_blind!$AI68-AK69*Immo_blind!$AN68)>0,AK69-(Immo_blind!$AI68-AK69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AL69-(Immo_blind!$AI68-AL69*Immo_blind!$AN68)>0,AL69-(Immo_blind!$AI68-AL69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AM69-(Immo_blind!$AI68-AM69*Immo_blind!$AN68)>0,AM69-(Immo_blind!$AI68-AM69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AN69-(Immo_blind!$AI68-AN69*Immo_blind!$AN68)>0,AN69-(Immo_blind!$AI68-AN69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AO69-(Immo_blind!$AI68-AO69*Immo_blind!$AN68)>0,AO69-(Immo_blind!$AI68-AO69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AP69-(Immo_blind!$AI68-AP69*Immo_blind!$AN68)>0,AP69-(Immo_blind!$AI68-AP69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AQ69-(Immo_blind!$AI68-AQ69*Immo_blind!$AN68)>0,AQ69-(Immo_blind!$AI68-AQ69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AR69-(Immo_blind!$AI68-AR69*Immo_blind!$AN68)>0,AR69-(Immo_blind!$AI68-AR69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AS69-(Immo_blind!$AI68-AS69*Immo_blind!$AN68)>0,AS69-(Immo_blind!$AI68-AS69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AT69-(Immo_blind!$AI68-AT69*Immo_blind!$AN68)>0,AT69-(Immo_blind!$AI68-AT69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AU69-(Immo_blind!$AI68-AU69*Immo_blind!$AN68)>0,AU69-(Immo_blind!$AI68-AU69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AV69-(Immo_blind!$AI68-AV69*Immo_blind!$AN68)>0,AV69-(Immo_blind!$AI68-AV69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AW69-(Immo_blind!$AI68-AW69*Immo_blind!$AN68)>0,AW69-(Immo_blind!$AI68-AW69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AX69-(Immo_blind!$AI68-AX69*Immo_blind!$AN68)>0,AX69-(Immo_blind!$AI68-AX69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AY69-(Immo_blind!$AI68-AY69*Immo_blind!$AN68)>0,AY69-(Immo_blind!$AI68-AY69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(AZ69-(Immo_blind!$AI68-AZ69*Immo_blind!$AN68)>0,AZ69-(Immo_blind!$AI68-AZ69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BA69-(Immo_blind!$AI68-BA69*Immo_blind!$AN68)>0,BA69-(Immo_blind!$AI68-BA69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BB69-(Immo_blind!$AI68-BB69*Immo_blind!$AN68)>0,BB69-(Immo_blind!$AI68-BB69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BC69-(Immo_blind!$AI68-BC69*Immo_blind!$AN68)>0,BC69-(Immo_blind!$AI68-BC69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BD69-(Immo_blind!$AI68-BD69*Immo_blind!$AN68)>0,BD69-(Immo_blind!$AI68-BD69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BE69-(Immo_blind!$AI68-BE69*Immo_blind!$AN68)>0,BE69-(Immo_blind!$AI68-BE69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BF69-(Immo_blind!$AI68-BF69*Immo_blind!$AN68)>0,BF69-(Immo_blind!$AI68-BF69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BG69-(Immo_blind!$AI68-BG69*Immo_blind!$AN68)>0,BG69-(Immo_blind!$AI68-BG69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BH69-(Immo_blind!$AI68-BH69*Immo_blind!$AN68)>0,BH69-(Immo_blind!$AI68-BH69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BI69-(Immo_blind!$AI68-BI69*Immo_blind!$AN68)>0,BI69-(Immo_blind!$AI68-BI69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BJ69-(Immo_blind!$AI68-BJ69*Immo_blind!$AN68)>0,BJ69-(Immo_blind!$AI68-BJ69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BK69-(Immo_blind!$AI68-BK69*Immo_blind!$AN68)>0,BK69-(Immo_blind!$AI68-BK69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BL69-(Immo_blind!$AI68-BL69*Immo_blind!$AN68)>0,BL69-(Immo_blind!$AI68-BL69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BM69-(Immo_blind!$AI68-BM69*Immo_blind!$AN68)>0,BM69-(Immo_blind!$AI68-BM69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BN69-(Immo_blind!$AI68-BN69*Immo_blind!$AN68)>0,BN69-(Immo_blind!$AI68-BN69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BO69-(Immo_blind!$AI68-BO69*Immo_blind!$AN68)>0,BO69-(Immo_blind!$AI68-BO69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BP69-(Immo_blind!$AI68-BP69*Immo_blind!$AN68)>0,BP69-(Immo_blind!$AI68-BP69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BQ69-(Immo_blind!$AI68-BQ69*Immo_blind!$AN68)>0,BQ69-(Immo_blind!$AI68-BQ69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BR69-(Immo_blind!$AI68-BR69*Immo_blind!$AN68)>0,BR69-(Immo_blind!$AI68-BR69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BS69-(Immo_blind!$AI68-BS69*Immo_blind!$AN68)>0,BS69-(Immo_blind!$AI68-BS69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BT69-(Immo_blind!$AI68-BT69*Immo_blind!$AN68)>0,BT69-(Immo_blind!$AI68-BT69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BU69-(Immo_blind!$AI68-BU69*Immo_blind!$AN68)>0,BU69-(Immo_blind!$AI68-BU69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BV69-(Immo_blind!$AI68-BV69*Immo_blind!$AN68)>0,BV69-(Immo_blind!$AI68-BV69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BW69-(Immo_blind!$AI68-BW69*Immo_blind!$AN68)>0,BW69-(Immo_blind!$AI68-BW69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BX69-(Immo_blind!$AI68-BX69*Immo_blind!$AN68)>0,BX69-(Immo_blind!$AI68-BX69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BY69-(Immo_blind!$AI68-BY69*Immo_blind!$AN68)>0,BY69-(Immo_blind!$AI68-BY69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(BZ69-(Immo_blind!$AI68-BZ69*Immo_blind!$AN68)>0,BZ69-(Immo_blind!$AI68-BZ69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(CA69-(Immo_blind!$AI68-CA69*Immo_blind!$AN68)>0,CA69-(Immo_blind!$AI68-CA69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(CB69-(Immo_blind!$AI68-CB69*Immo_blind!$AN68)>0,CB69-(Immo_blind!$AI68-CB69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(CC69-(Immo_blind!$AI68-CC69*Immo_blind!$AN68)>0,CC69-(Immo_blind!$AI68-CC69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(CD69-(Immo_blind!$AI68-CD69*Immo_blind!$AN68)>0,CD69-(Immo_blind!$AI68-CD69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(CE69-(Immo_blind!$AI68-CE69*Immo_blind!$AN68)>0,CE69-(Immo_blind!$AI68-CE69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(CF69-(Immo_blind!$AI68-CF69*Immo_blind!$AN68)>0,CF69-(Immo_blind!$AI68-CF69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(CG69-(Immo_blind!$AI68-CG69*Immo_blind!$AN68)>0,CG69-(Immo_blind!$AI68-CG69*Immo_blind!$AN68),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F69,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F69,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA68,\nIF(CH69-(Immo_blind!$AI68-CH69*Immo_blind!$AN68)>0,CH69-(Immo_blind!$AI68-CH69*Immo_blind!$AN68),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2085},{"$f":"IFERROR(IF(CL$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nG69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nH69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nI69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nJ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nK69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nL69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nM69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nN69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nO69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nP69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nQ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nR69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nS69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nT69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nU69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nV69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nW69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nX69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nY69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nZ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAA69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAB69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAC69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAD69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAE69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAF69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAG69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAH69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAI69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAJ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAK69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAL69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAM69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAN69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAO69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAP69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAQ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAR69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAS69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAT69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAU69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAV69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAW69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAX69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAY69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nAZ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBA69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBB69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBC69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBD69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBE69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBF69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBG69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBH69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBI69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBJ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBK69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBL69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBM69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBN69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBO69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBP69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBQ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBR69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBS69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBT69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBU69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBV69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBW69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBX69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBY69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nBZ69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCA69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCB69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCC69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCD69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCE69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCF69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCG69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCH69*Immo_blind!$AN68),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nCI69*Immo_blind!$AN68),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2085},{"$f":"IFERROR(IF(FQ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(G69<>0,Immo_blind!$AI68-Immo_dev!CL69,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(H69<>0,Immo_blind!$AI68-Immo_dev!CM69,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(I69<>0,Immo_blind!$AI68-Immo_dev!CN69,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(J69<>0,Immo_blind!$AI68-Immo_dev!CO69,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(K69<>0,Immo_blind!$AI68-Immo_dev!CP69,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(L69<>0,Immo_blind!$AI68-Immo_dev!CQ69,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(M69<>0,Immo_blind!$AI68-Immo_dev!CR69,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(N69<>0,Immo_blind!$AI68-Immo_dev!CS69,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(O69<>0,Immo_blind!$AI68-Immo_dev!CT69,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(P69<>0,Immo_blind!$AI68-Immo_dev!CU69,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(Q69<>0,Immo_blind!$AI68-Immo_dev!CV69,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(R69<>0,Immo_blind!$AI68-Immo_dev!CW69,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(S69<>0,Immo_blind!$AI68-Immo_dev!CX69,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(T69<>0,Immo_blind!$AI68-Immo_dev!CY69,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(U69<>0,Immo_blind!$AI68-Immo_dev!CZ69,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(V69<>0,Immo_blind!$AI68-Immo_dev!DA69,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(W69<>0,Immo_blind!$AI68-Immo_dev!DB69,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(X69<>0,Immo_blind!$AI68-Immo_dev!DC69,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(Y69<>0,Immo_blind!$AI68-Immo_dev!DD69,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(Z69<>0,Immo_blind!$AI68-Immo_dev!DE69,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AA69<>0,Immo_blind!$AI68-Immo_dev!DF69,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AB69<>0,Immo_blind!$AI68-Immo_dev!DG69,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AC69<>0,Immo_blind!$AI68-Immo_dev!DH69,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AD69<>0,Immo_blind!$AI68-Immo_dev!DI69,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AE69<>0,Immo_blind!$AI68-Immo_dev!DJ69,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AF69<>0,Immo_blind!$AI68-Immo_dev!DK69,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AG69<>0,Immo_blind!$AI68-Immo_dev!DL69,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AH69<>0,Immo_blind!$AI68-Immo_dev!DM69,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AI69<>0,Immo_blind!$AI68-Immo_dev!DN69,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ69<>0,Immo_blind!$AI68-Immo_dev!DO69,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AK69<>0,Immo_blind!$AI68-Immo_dev!DP69,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AL69<>0,Immo_blind!$AI68-Immo_dev!DQ69,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AM69<>0,Immo_blind!$AI68-Immo_dev!DR69,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AN69<>0,Immo_blind!$AI68-Immo_dev!DS69,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AO69<>0,Immo_blind!$AI68-Immo_dev!DT69,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AP69<>0,Immo_blind!$AI68-Immo_dev!DU69,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ69<>0,Immo_blind!$AI68-Immo_dev!DV69,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AR69<>0,Immo_blind!$AI68-Immo_dev!DW69,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AS69<>0,Immo_blind!$AI68-Immo_dev!DX69,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AT69<>0,Immo_blind!$AI68-Immo_dev!DY69,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AU69<>0,Immo_blind!$AI68-Immo_dev!DZ69,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AV69<>0,Immo_blind!$AI68-Immo_dev!EA69,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AW69<>0,Immo_blind!$AI68-Immo_dev!EB69,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AX69<>0,Immo_blind!$AI68-Immo_dev!EC69,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AY69<>0,Immo_blind!$AI68-Immo_dev!ED69,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ69<>0,Immo_blind!$AI68-Immo_dev!EE69,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BA69<>0,Immo_blind!$AI68-Immo_dev!EF69,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BB69<>0,Immo_blind!$AI68-Immo_dev!EG69,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BC69<>0,Immo_blind!$AI68-Immo_dev!EH69,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BD69<>0,Immo_blind!$AI68-Immo_dev!EI69,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BE69<>0,Immo_blind!$AI68-Immo_dev!EJ69,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BF69<>0,Immo_blind!$AI68-Immo_dev!EK69,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BG69<>0,Immo_blind!$AI68-Immo_dev!EL69,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BH69<>0,Immo_blind!$AI68-Immo_dev!EM69,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BI69<>0,Immo_blind!$AI68-Immo_dev!EN69,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ69<>0,Immo_blind!$AI68-Immo_dev!EO69,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BK69<>0,Immo_blind!$AI68-Immo_dev!EP69,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BL69<>0,Immo_blind!$AI68-Immo_dev!EQ69,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BM69<>0,Immo_blind!$AI68-Immo_dev!ER69,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BN69<>0,Immo_blind!$AI68-Immo_dev!ES69,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BO69<>0,Immo_blind!$AI68-Immo_dev!ET69,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BP69<>0,Immo_blind!$AI68-Immo_dev!EU69,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ69<>0,Immo_blind!$AI68-Immo_dev!EV69,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BR69<>0,Immo_blind!$AI68-Immo_dev!EW69,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BS69<>0,Immo_blind!$AI68-Immo_dev!EX69,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BT69<>0,Immo_blind!$AI68-Immo_dev!EY69,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BU69<>0,Immo_blind!$AI68-Immo_dev!EZ69,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BV69<>0,Immo_blind!$AI68-Immo_dev!FA69,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BW69<>0,Immo_blind!$AI68-Immo_dev!FB69,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BX69<>0,Immo_blind!$AI68-Immo_dev!FC69,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BY69<>0,Immo_blind!$AI68-Immo_dev!FD69,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ69<>0,Immo_blind!$AI68-Immo_dev!FE69,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CA69<>0,Immo_blind!$AI68-Immo_dev!FF69,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CB69<>0,Immo_blind!$AI68-Immo_dev!FG69,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CC69<>0,Immo_blind!$AI68-Immo_dev!FH69,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CD69<>0,Immo_blind!$AI68-Immo_dev!FI69,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CE69<>0,Immo_blind!$AI68-Immo_dev!FJ69,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CF69<>0,Immo_blind!$AI68-Immo_dev!FK69,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CG69<>0,Immo_blind!$AI68-Immo_dev!FL69,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CH69<>0,Immo_blind!$AI68-Immo_dev!FM69,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F69,Immo_blind!$A$3:$A$93,0),0,\nIF(CI69<>0,Immo_blind!$AI68-Immo_dev!FN69,0)),0)","v":0}]
[{"$f":"A69+1","v":2086},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2086},{"$f":"IFERROR(IF(G$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(F70-(Immo_blind!$AI69-F70*Immo_blind!$AN69)>0,F70-(Immo_blind!$AI69-F70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(G70-(Immo_blind!$AI69-G70*Immo_blind!$AN69)>0,G70-(Immo_blind!$AI69-G70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(H70-(Immo_blind!$AI69-H70*Immo_blind!$AN69)>0,H70-(Immo_blind!$AI69-H70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(I70-(Immo_blind!$AI69-I70*Immo_blind!$AN69)>0,I70-(Immo_blind!$AI69-I70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(J70-(Immo_blind!$AI69-J70*Immo_blind!$AN69)>0,J70-(Immo_blind!$AI69-J70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(K70-(Immo_blind!$AI69-K70*Immo_blind!$AN69)>0,K70-(Immo_blind!$AI69-K70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(L70-(Immo_blind!$AI69-L70*Immo_blind!$AN69)>0,L70-(Immo_blind!$AI69-L70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(M70-(Immo_blind!$AI69-M70*Immo_blind!$AN69)>0,M70-(Immo_blind!$AI69-M70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(N70-(Immo_blind!$AI69-N70*Immo_blind!$AN69)>0,N70-(Immo_blind!$AI69-N70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(O70-(Immo_blind!$AI69-O70*Immo_blind!$AN69)>0,O70-(Immo_blind!$AI69-O70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(P70-(Immo_blind!$AI69-P70*Immo_blind!$AN69)>0,P70-(Immo_blind!$AI69-P70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(Q70-(Immo_blind!$AI69-Q70*Immo_blind!$AN69)>0,Q70-(Immo_blind!$AI69-Q70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(R70-(Immo_blind!$AI69-R70*Immo_blind!$AN69)>0,R70-(Immo_blind!$AI69-R70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(S70-(Immo_blind!$AI69-S70*Immo_blind!$AN69)>0,S70-(Immo_blind!$AI69-S70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(T70-(Immo_blind!$AI69-T70*Immo_blind!$AN69)>0,T70-(Immo_blind!$AI69-T70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(U70-(Immo_blind!$AI69-U70*Immo_blind!$AN69)>0,U70-(Immo_blind!$AI69-U70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(V70-(Immo_blind!$AI69-V70*Immo_blind!$AN69)>0,V70-(Immo_blind!$AI69-V70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(W70-(Immo_blind!$AI69-W70*Immo_blind!$AN69)>0,W70-(Immo_blind!$AI69-W70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(X70-(Immo_blind!$AI69-X70*Immo_blind!$AN69)>0,X70-(Immo_blind!$AI69-X70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(Y70-(Immo_blind!$AI69-Y70*Immo_blind!$AN69)>0,Y70-(Immo_blind!$AI69-Y70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(Z70-(Immo_blind!$AI69-Z70*Immo_blind!$AN69)>0,Z70-(Immo_blind!$AI69-Z70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AA70-(Immo_blind!$AI69-AA70*Immo_blind!$AN69)>0,AA70-(Immo_blind!$AI69-AA70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AB70-(Immo_blind!$AI69-AB70*Immo_blind!$AN69)>0,AB70-(Immo_blind!$AI69-AB70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AC70-(Immo_blind!$AI69-AC70*Immo_blind!$AN69)>0,AC70-(Immo_blind!$AI69-AC70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AD70-(Immo_blind!$AI69-AD70*Immo_blind!$AN69)>0,AD70-(Immo_blind!$AI69-AD70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AE70-(Immo_blind!$AI69-AE70*Immo_blind!$AN69)>0,AE70-(Immo_blind!$AI69-AE70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AF70-(Immo_blind!$AI69-AF70*Immo_blind!$AN69)>0,AF70-(Immo_blind!$AI69-AF70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AG70-(Immo_blind!$AI69-AG70*Immo_blind!$AN69)>0,AG70-(Immo_blind!$AI69-AG70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AH70-(Immo_blind!$AI69-AH70*Immo_blind!$AN69)>0,AH70-(Immo_blind!$AI69-AH70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AI70-(Immo_blind!$AI69-AI70*Immo_blind!$AN69)>0,AI70-(Immo_blind!$AI69-AI70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AJ70-(Immo_blind!$AI69-AJ70*Immo_blind!$AN69)>0,AJ70-(Immo_blind!$AI69-AJ70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AK70-(Immo_blind!$AI69-AK70*Immo_blind!$AN69)>0,AK70-(Immo_blind!$AI69-AK70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AL70-(Immo_blind!$AI69-AL70*Immo_blind!$AN69)>0,AL70-(Immo_blind!$AI69-AL70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AM70-(Immo_blind!$AI69-AM70*Immo_blind!$AN69)>0,AM70-(Immo_blind!$AI69-AM70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AN70-(Immo_blind!$AI69-AN70*Immo_blind!$AN69)>0,AN70-(Immo_blind!$AI69-AN70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AO70-(Immo_blind!$AI69-AO70*Immo_blind!$AN69)>0,AO70-(Immo_blind!$AI69-AO70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AP70-(Immo_blind!$AI69-AP70*Immo_blind!$AN69)>0,AP70-(Immo_blind!$AI69-AP70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AQ70-(Immo_blind!$AI69-AQ70*Immo_blind!$AN69)>0,AQ70-(Immo_blind!$AI69-AQ70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AR70-(Immo_blind!$AI69-AR70*Immo_blind!$AN69)>0,AR70-(Immo_blind!$AI69-AR70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AS70-(Immo_blind!$AI69-AS70*Immo_blind!$AN69)>0,AS70-(Immo_blind!$AI69-AS70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AT70-(Immo_blind!$AI69-AT70*Immo_blind!$AN69)>0,AT70-(Immo_blind!$AI69-AT70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AU70-(Immo_blind!$AI69-AU70*Immo_blind!$AN69)>0,AU70-(Immo_blind!$AI69-AU70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AV70-(Immo_blind!$AI69-AV70*Immo_blind!$AN69)>0,AV70-(Immo_blind!$AI69-AV70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AW70-(Immo_blind!$AI69-AW70*Immo_blind!$AN69)>0,AW70-(Immo_blind!$AI69-AW70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AX70-(Immo_blind!$AI69-AX70*Immo_blind!$AN69)>0,AX70-(Immo_blind!$AI69-AX70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AY70-(Immo_blind!$AI69-AY70*Immo_blind!$AN69)>0,AY70-(Immo_blind!$AI69-AY70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(AZ70-(Immo_blind!$AI69-AZ70*Immo_blind!$AN69)>0,AZ70-(Immo_blind!$AI69-AZ70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BA70-(Immo_blind!$AI69-BA70*Immo_blind!$AN69)>0,BA70-(Immo_blind!$AI69-BA70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BB70-(Immo_blind!$AI69-BB70*Immo_blind!$AN69)>0,BB70-(Immo_blind!$AI69-BB70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BC70-(Immo_blind!$AI69-BC70*Immo_blind!$AN69)>0,BC70-(Immo_blind!$AI69-BC70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BD70-(Immo_blind!$AI69-BD70*Immo_blind!$AN69)>0,BD70-(Immo_blind!$AI69-BD70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BE70-(Immo_blind!$AI69-BE70*Immo_blind!$AN69)>0,BE70-(Immo_blind!$AI69-BE70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BF70-(Immo_blind!$AI69-BF70*Immo_blind!$AN69)>0,BF70-(Immo_blind!$AI69-BF70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BG70-(Immo_blind!$AI69-BG70*Immo_blind!$AN69)>0,BG70-(Immo_blind!$AI69-BG70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BH70-(Immo_blind!$AI69-BH70*Immo_blind!$AN69)>0,BH70-(Immo_blind!$AI69-BH70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BI70-(Immo_blind!$AI69-BI70*Immo_blind!$AN69)>0,BI70-(Immo_blind!$AI69-BI70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BJ70-(Immo_blind!$AI69-BJ70*Immo_blind!$AN69)>0,BJ70-(Immo_blind!$AI69-BJ70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BK70-(Immo_blind!$AI69-BK70*Immo_blind!$AN69)>0,BK70-(Immo_blind!$AI69-BK70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BL70-(Immo_blind!$AI69-BL70*Immo_blind!$AN69)>0,BL70-(Immo_blind!$AI69-BL70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BM70-(Immo_blind!$AI69-BM70*Immo_blind!$AN69)>0,BM70-(Immo_blind!$AI69-BM70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BN70-(Immo_blind!$AI69-BN70*Immo_blind!$AN69)>0,BN70-(Immo_blind!$AI69-BN70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BO70-(Immo_blind!$AI69-BO70*Immo_blind!$AN69)>0,BO70-(Immo_blind!$AI69-BO70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BP70-(Immo_blind!$AI69-BP70*Immo_blind!$AN69)>0,BP70-(Immo_blind!$AI69-BP70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BQ70-(Immo_blind!$AI69-BQ70*Immo_blind!$AN69)>0,BQ70-(Immo_blind!$AI69-BQ70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BR70-(Immo_blind!$AI69-BR70*Immo_blind!$AN69)>0,BR70-(Immo_blind!$AI69-BR70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BS70-(Immo_blind!$AI69-BS70*Immo_blind!$AN69)>0,BS70-(Immo_blind!$AI69-BS70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BT70-(Immo_blind!$AI69-BT70*Immo_blind!$AN69)>0,BT70-(Immo_blind!$AI69-BT70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BU70-(Immo_blind!$AI69-BU70*Immo_blind!$AN69)>0,BU70-(Immo_blind!$AI69-BU70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BV70-(Immo_blind!$AI69-BV70*Immo_blind!$AN69)>0,BV70-(Immo_blind!$AI69-BV70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BW70-(Immo_blind!$AI69-BW70*Immo_blind!$AN69)>0,BW70-(Immo_blind!$AI69-BW70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BX70-(Immo_blind!$AI69-BX70*Immo_blind!$AN69)>0,BX70-(Immo_blind!$AI69-BX70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BY70-(Immo_blind!$AI69-BY70*Immo_blind!$AN69)>0,BY70-(Immo_blind!$AI69-BY70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(BZ70-(Immo_blind!$AI69-BZ70*Immo_blind!$AN69)>0,BZ70-(Immo_blind!$AI69-BZ70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(CA70-(Immo_blind!$AI69-CA70*Immo_blind!$AN69)>0,CA70-(Immo_blind!$AI69-CA70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(CB70-(Immo_blind!$AI69-CB70*Immo_blind!$AN69)>0,CB70-(Immo_blind!$AI69-CB70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(CC70-(Immo_blind!$AI69-CC70*Immo_blind!$AN69)>0,CC70-(Immo_blind!$AI69-CC70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(CD70-(Immo_blind!$AI69-CD70*Immo_blind!$AN69)>0,CD70-(Immo_blind!$AI69-CD70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(CE70-(Immo_blind!$AI69-CE70*Immo_blind!$AN69)>0,CE70-(Immo_blind!$AI69-CE70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(CF70-(Immo_blind!$AI69-CF70*Immo_blind!$AN69)>0,CF70-(Immo_blind!$AI69-CF70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(CG70-(Immo_blind!$AI69-CG70*Immo_blind!$AN69)>0,CG70-(Immo_blind!$AI69-CG70*Immo_blind!$AN69),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F70,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F70,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA69,\nIF(CH70-(Immo_blind!$AI69-CH70*Immo_blind!$AN69)>0,CH70-(Immo_blind!$AI69-CH70*Immo_blind!$AN69),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2086},{"$f":"IFERROR(IF(CL$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nG70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nH70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nI70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nJ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nK70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nL70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nM70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nN70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nO70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nP70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nQ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nR70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nS70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nT70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nU70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nV70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nW70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nX70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nY70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nZ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAA70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAB70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAC70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAD70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAE70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAF70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAG70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAH70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAI70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAJ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAK70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAL70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAM70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAN70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAO70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAP70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAQ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAR70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAS70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAT70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAU70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAV70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAW70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAX70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAY70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nAZ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBA70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBB70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBC70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBD70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBE70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBF70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBG70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBH70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBI70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBJ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBK70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBL70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBM70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBN70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBO70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBP70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBQ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBR70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBS70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBT70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBU70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBV70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBW70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBX70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBY70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nBZ70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCA70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCB70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCC70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCD70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCE70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCF70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCG70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCH70*Immo_blind!$AN69),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nCI70*Immo_blind!$AN69),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2086},{"$f":"IFERROR(IF(FQ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(G70<>0,Immo_blind!$AI69-Immo_dev!CL70,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(H70<>0,Immo_blind!$AI69-Immo_dev!CM70,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(I70<>0,Immo_blind!$AI69-Immo_dev!CN70,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(J70<>0,Immo_blind!$AI69-Immo_dev!CO70,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(K70<>0,Immo_blind!$AI69-Immo_dev!CP70,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(L70<>0,Immo_blind!$AI69-Immo_dev!CQ70,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(M70<>0,Immo_blind!$AI69-Immo_dev!CR70,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(N70<>0,Immo_blind!$AI69-Immo_dev!CS70,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(O70<>0,Immo_blind!$AI69-Immo_dev!CT70,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(P70<>0,Immo_blind!$AI69-Immo_dev!CU70,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(Q70<>0,Immo_blind!$AI69-Immo_dev!CV70,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(R70<>0,Immo_blind!$AI69-Immo_dev!CW70,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(S70<>0,Immo_blind!$AI69-Immo_dev!CX70,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(T70<>0,Immo_blind!$AI69-Immo_dev!CY70,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(U70<>0,Immo_blind!$AI69-Immo_dev!CZ70,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(V70<>0,Immo_blind!$AI69-Immo_dev!DA70,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(W70<>0,Immo_blind!$AI69-Immo_dev!DB70,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(X70<>0,Immo_blind!$AI69-Immo_dev!DC70,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(Y70<>0,Immo_blind!$AI69-Immo_dev!DD70,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(Z70<>0,Immo_blind!$AI69-Immo_dev!DE70,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AA70<>0,Immo_blind!$AI69-Immo_dev!DF70,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AB70<>0,Immo_blind!$AI69-Immo_dev!DG70,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AC70<>0,Immo_blind!$AI69-Immo_dev!DH70,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AD70<>0,Immo_blind!$AI69-Immo_dev!DI70,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AE70<>0,Immo_blind!$AI69-Immo_dev!DJ70,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AF70<>0,Immo_blind!$AI69-Immo_dev!DK70,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AG70<>0,Immo_blind!$AI69-Immo_dev!DL70,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AH70<>0,Immo_blind!$AI69-Immo_dev!DM70,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AI70<>0,Immo_blind!$AI69-Immo_dev!DN70,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ70<>0,Immo_blind!$AI69-Immo_dev!DO70,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AK70<>0,Immo_blind!$AI69-Immo_dev!DP70,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AL70<>0,Immo_blind!$AI69-Immo_dev!DQ70,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AM70<>0,Immo_blind!$AI69-Immo_dev!DR70,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AN70<>0,Immo_blind!$AI69-Immo_dev!DS70,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AO70<>0,Immo_blind!$AI69-Immo_dev!DT70,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AP70<>0,Immo_blind!$AI69-Immo_dev!DU70,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ70<>0,Immo_blind!$AI69-Immo_dev!DV70,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AR70<>0,Immo_blind!$AI69-Immo_dev!DW70,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AS70<>0,Immo_blind!$AI69-Immo_dev!DX70,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AT70<>0,Immo_blind!$AI69-Immo_dev!DY70,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AU70<>0,Immo_blind!$AI69-Immo_dev!DZ70,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AV70<>0,Immo_blind!$AI69-Immo_dev!EA70,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AW70<>0,Immo_blind!$AI69-Immo_dev!EB70,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AX70<>0,Immo_blind!$AI69-Immo_dev!EC70,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AY70<>0,Immo_blind!$AI69-Immo_dev!ED70,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ70<>0,Immo_blind!$AI69-Immo_dev!EE70,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BA70<>0,Immo_blind!$AI69-Immo_dev!EF70,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BB70<>0,Immo_blind!$AI69-Immo_dev!EG70,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BC70<>0,Immo_blind!$AI69-Immo_dev!EH70,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BD70<>0,Immo_blind!$AI69-Immo_dev!EI70,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BE70<>0,Immo_blind!$AI69-Immo_dev!EJ70,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BF70<>0,Immo_blind!$AI69-Immo_dev!EK70,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BG70<>0,Immo_blind!$AI69-Immo_dev!EL70,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BH70<>0,Immo_blind!$AI69-Immo_dev!EM70,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BI70<>0,Immo_blind!$AI69-Immo_dev!EN70,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ70<>0,Immo_blind!$AI69-Immo_dev!EO70,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BK70<>0,Immo_blind!$AI69-Immo_dev!EP70,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BL70<>0,Immo_blind!$AI69-Immo_dev!EQ70,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BM70<>0,Immo_blind!$AI69-Immo_dev!ER70,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BN70<>0,Immo_blind!$AI69-Immo_dev!ES70,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BO70<>0,Immo_blind!$AI69-Immo_dev!ET70,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BP70<>0,Immo_blind!$AI69-Immo_dev!EU70,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ70<>0,Immo_blind!$AI69-Immo_dev!EV70,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BR70<>0,Immo_blind!$AI69-Immo_dev!EW70,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BS70<>0,Immo_blind!$AI69-Immo_dev!EX70,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BT70<>0,Immo_blind!$AI69-Immo_dev!EY70,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BU70<>0,Immo_blind!$AI69-Immo_dev!EZ70,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BV70<>0,Immo_blind!$AI69-Immo_dev!FA70,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BW70<>0,Immo_blind!$AI69-Immo_dev!FB70,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BX70<>0,Immo_blind!$AI69-Immo_dev!FC70,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BY70<>0,Immo_blind!$AI69-Immo_dev!FD70,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ70<>0,Immo_blind!$AI69-Immo_dev!FE70,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CA70<>0,Immo_blind!$AI69-Immo_dev!FF70,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CB70<>0,Immo_blind!$AI69-Immo_dev!FG70,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CC70<>0,Immo_blind!$AI69-Immo_dev!FH70,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CD70<>0,Immo_blind!$AI69-Immo_dev!FI70,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CE70<>0,Immo_blind!$AI69-Immo_dev!FJ70,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CF70<>0,Immo_blind!$AI69-Immo_dev!FK70,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CG70<>0,Immo_blind!$AI69-Immo_dev!FL70,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CH70<>0,Immo_blind!$AI69-Immo_dev!FM70,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F70,Immo_blind!$A$3:$A$93,0),0,\nIF(CI70<>0,Immo_blind!$AI69-Immo_dev!FN70,0)),0)","v":0}]
[2087,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2087},{"$f":"IFERROR(IF(G$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(F71-(Immo_blind!$AI70-F71*Immo_blind!$AN70)>0,F71-(Immo_blind!$AI70-F71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(G71-(Immo_blind!$AI70-G71*Immo_blind!$AN70)>0,G71-(Immo_blind!$AI70-G71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(H71-(Immo_blind!$AI70-H71*Immo_blind!$AN70)>0,H71-(Immo_blind!$AI70-H71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(I71-(Immo_blind!$AI70-I71*Immo_blind!$AN70)>0,I71-(Immo_blind!$AI70-I71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(J71-(Immo_blind!$AI70-J71*Immo_blind!$AN70)>0,J71-(Immo_blind!$AI70-J71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(K71-(Immo_blind!$AI70-K71*Immo_blind!$AN70)>0,K71-(Immo_blind!$AI70-K71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(L71-(Immo_blind!$AI70-L71*Immo_blind!$AN70)>0,L71-(Immo_blind!$AI70-L71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(M71-(Immo_blind!$AI70-M71*Immo_blind!$AN70)>0,M71-(Immo_blind!$AI70-M71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(N71-(Immo_blind!$AI70-N71*Immo_blind!$AN70)>0,N71-(Immo_blind!$AI70-N71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(O71-(Immo_blind!$AI70-O71*Immo_blind!$AN70)>0,O71-(Immo_blind!$AI70-O71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(P71-(Immo_blind!$AI70-P71*Immo_blind!$AN70)>0,P71-(Immo_blind!$AI70-P71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(Q71-(Immo_blind!$AI70-Q71*Immo_blind!$AN70)>0,Q71-(Immo_blind!$AI70-Q71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(R71-(Immo_blind!$AI70-R71*Immo_blind!$AN70)>0,R71-(Immo_blind!$AI70-R71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(S71-(Immo_blind!$AI70-S71*Immo_blind!$AN70)>0,S71-(Immo_blind!$AI70-S71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(T71-(Immo_blind!$AI70-T71*Immo_blind!$AN70)>0,T71-(Immo_blind!$AI70-T71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(U71-(Immo_blind!$AI70-U71*Immo_blind!$AN70)>0,U71-(Immo_blind!$AI70-U71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(V71-(Immo_blind!$AI70-V71*Immo_blind!$AN70)>0,V71-(Immo_blind!$AI70-V71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(W71-(Immo_blind!$AI70-W71*Immo_blind!$AN70)>0,W71-(Immo_blind!$AI70-W71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(X71-(Immo_blind!$AI70-X71*Immo_blind!$AN70)>0,X71-(Immo_blind!$AI70-X71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(Y71-(Immo_blind!$AI70-Y71*Immo_blind!$AN70)>0,Y71-(Immo_blind!$AI70-Y71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(Z71-(Immo_blind!$AI70-Z71*Immo_blind!$AN70)>0,Z71-(Immo_blind!$AI70-Z71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AA71-(Immo_blind!$AI70-AA71*Immo_blind!$AN70)>0,AA71-(Immo_blind!$AI70-AA71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AB71-(Immo_blind!$AI70-AB71*Immo_blind!$AN70)>0,AB71-(Immo_blind!$AI70-AB71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AC71-(Immo_blind!$AI70-AC71*Immo_blind!$AN70)>0,AC71-(Immo_blind!$AI70-AC71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AD71-(Immo_blind!$AI70-AD71*Immo_blind!$AN70)>0,AD71-(Immo_blind!$AI70-AD71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AE71-(Immo_blind!$AI70-AE71*Immo_blind!$AN70)>0,AE71-(Immo_blind!$AI70-AE71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AF71-(Immo_blind!$AI70-AF71*Immo_blind!$AN70)>0,AF71-(Immo_blind!$AI70-AF71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AG71-(Immo_blind!$AI70-AG71*Immo_blind!$AN70)>0,AG71-(Immo_blind!$AI70-AG71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AH71-(Immo_blind!$AI70-AH71*Immo_blind!$AN70)>0,AH71-(Immo_blind!$AI70-AH71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AI71-(Immo_blind!$AI70-AI71*Immo_blind!$AN70)>0,AI71-(Immo_blind!$AI70-AI71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AJ71-(Immo_blind!$AI70-AJ71*Immo_blind!$AN70)>0,AJ71-(Immo_blind!$AI70-AJ71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AK71-(Immo_blind!$AI70-AK71*Immo_blind!$AN70)>0,AK71-(Immo_blind!$AI70-AK71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AL71-(Immo_blind!$AI70-AL71*Immo_blind!$AN70)>0,AL71-(Immo_blind!$AI70-AL71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AM71-(Immo_blind!$AI70-AM71*Immo_blind!$AN70)>0,AM71-(Immo_blind!$AI70-AM71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AN71-(Immo_blind!$AI70-AN71*Immo_blind!$AN70)>0,AN71-(Immo_blind!$AI70-AN71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AO71-(Immo_blind!$AI70-AO71*Immo_blind!$AN70)>0,AO71-(Immo_blind!$AI70-AO71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AP71-(Immo_blind!$AI70-AP71*Immo_blind!$AN70)>0,AP71-(Immo_blind!$AI70-AP71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AQ71-(Immo_blind!$AI70-AQ71*Immo_blind!$AN70)>0,AQ71-(Immo_blind!$AI70-AQ71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AR71-(Immo_blind!$AI70-AR71*Immo_blind!$AN70)>0,AR71-(Immo_blind!$AI70-AR71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AS71-(Immo_blind!$AI70-AS71*Immo_blind!$AN70)>0,AS71-(Immo_blind!$AI70-AS71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AT71-(Immo_blind!$AI70-AT71*Immo_blind!$AN70)>0,AT71-(Immo_blind!$AI70-AT71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AU71-(Immo_blind!$AI70-AU71*Immo_blind!$AN70)>0,AU71-(Immo_blind!$AI70-AU71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AV71-(Immo_blind!$AI70-AV71*Immo_blind!$AN70)>0,AV71-(Immo_blind!$AI70-AV71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AW71-(Immo_blind!$AI70-AW71*Immo_blind!$AN70)>0,AW71-(Immo_blind!$AI70-AW71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AX71-(Immo_blind!$AI70-AX71*Immo_blind!$AN70)>0,AX71-(Immo_blind!$AI70-AX71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AY71-(Immo_blind!$AI70-AY71*Immo_blind!$AN70)>0,AY71-(Immo_blind!$AI70-AY71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(AZ71-(Immo_blind!$AI70-AZ71*Immo_blind!$AN70)>0,AZ71-(Immo_blind!$AI70-AZ71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BA71-(Immo_blind!$AI70-BA71*Immo_blind!$AN70)>0,BA71-(Immo_blind!$AI70-BA71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BB71-(Immo_blind!$AI70-BB71*Immo_blind!$AN70)>0,BB71-(Immo_blind!$AI70-BB71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BC71-(Immo_blind!$AI70-BC71*Immo_blind!$AN70)>0,BC71-(Immo_blind!$AI70-BC71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BD71-(Immo_blind!$AI70-BD71*Immo_blind!$AN70)>0,BD71-(Immo_blind!$AI70-BD71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BE71-(Immo_blind!$AI70-BE71*Immo_blind!$AN70)>0,BE71-(Immo_blind!$AI70-BE71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BF71-(Immo_blind!$AI70-BF71*Immo_blind!$AN70)>0,BF71-(Immo_blind!$AI70-BF71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BG71-(Immo_blind!$AI70-BG71*Immo_blind!$AN70)>0,BG71-(Immo_blind!$AI70-BG71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BH71-(Immo_blind!$AI70-BH71*Immo_blind!$AN70)>0,BH71-(Immo_blind!$AI70-BH71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BI71-(Immo_blind!$AI70-BI71*Immo_blind!$AN70)>0,BI71-(Immo_blind!$AI70-BI71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BJ71-(Immo_blind!$AI70-BJ71*Immo_blind!$AN70)>0,BJ71-(Immo_blind!$AI70-BJ71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BK71-(Immo_blind!$AI70-BK71*Immo_blind!$AN70)>0,BK71-(Immo_blind!$AI70-BK71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BL71-(Immo_blind!$AI70-BL71*Immo_blind!$AN70)>0,BL71-(Immo_blind!$AI70-BL71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BM71-(Immo_blind!$AI70-BM71*Immo_blind!$AN70)>0,BM71-(Immo_blind!$AI70-BM71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BN71-(Immo_blind!$AI70-BN71*Immo_blind!$AN70)>0,BN71-(Immo_blind!$AI70-BN71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BO71-(Immo_blind!$AI70-BO71*Immo_blind!$AN70)>0,BO71-(Immo_blind!$AI70-BO71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BP71-(Immo_blind!$AI70-BP71*Immo_blind!$AN70)>0,BP71-(Immo_blind!$AI70-BP71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BQ71-(Immo_blind!$AI70-BQ71*Immo_blind!$AN70)>0,BQ71-(Immo_blind!$AI70-BQ71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BR71-(Immo_blind!$AI70-BR71*Immo_blind!$AN70)>0,BR71-(Immo_blind!$AI70-BR71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BS71-(Immo_blind!$AI70-BS71*Immo_blind!$AN70)>0,BS71-(Immo_blind!$AI70-BS71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BT71-(Immo_blind!$AI70-BT71*Immo_blind!$AN70)>0,BT71-(Immo_blind!$AI70-BT71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BU71-(Immo_blind!$AI70-BU71*Immo_blind!$AN70)>0,BU71-(Immo_blind!$AI70-BU71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BV71-(Immo_blind!$AI70-BV71*Immo_blind!$AN70)>0,BV71-(Immo_blind!$AI70-BV71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BW71-(Immo_blind!$AI70-BW71*Immo_blind!$AN70)>0,BW71-(Immo_blind!$AI70-BW71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BX71-(Immo_blind!$AI70-BX71*Immo_blind!$AN70)>0,BX71-(Immo_blind!$AI70-BX71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BY71-(Immo_blind!$AI70-BY71*Immo_blind!$AN70)>0,BY71-(Immo_blind!$AI70-BY71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(BZ71-(Immo_blind!$AI70-BZ71*Immo_blind!$AN70)>0,BZ71-(Immo_blind!$AI70-BZ71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(CA71-(Immo_blind!$AI70-CA71*Immo_blind!$AN70)>0,CA71-(Immo_blind!$AI70-CA71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(CB71-(Immo_blind!$AI70-CB71*Immo_blind!$AN70)>0,CB71-(Immo_blind!$AI70-CB71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(CC71-(Immo_blind!$AI70-CC71*Immo_blind!$AN70)>0,CC71-(Immo_blind!$AI70-CC71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(CD71-(Immo_blind!$AI70-CD71*Immo_blind!$AN70)>0,CD71-(Immo_blind!$AI70-CD71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(CE71-(Immo_blind!$AI70-CE71*Immo_blind!$AN70)>0,CE71-(Immo_blind!$AI70-CE71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(CF71-(Immo_blind!$AI70-CF71*Immo_blind!$AN70)>0,CF71-(Immo_blind!$AI70-CF71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(CG71-(Immo_blind!$AI70-CG71*Immo_blind!$AN70)>0,CG71-(Immo_blind!$AI70-CG71*Immo_blind!$AN70),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F71,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F71,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA70,\nIF(CH71-(Immo_blind!$AI70-CH71*Immo_blind!$AN70)>0,CH71-(Immo_blind!$AI70-CH71*Immo_blind!$AN70),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2087},{"$f":"IFERROR(IF(CL$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nG71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nH71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nI71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nJ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nK71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nL71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nM71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nN71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nO71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nP71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nQ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nR71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nS71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nT71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nU71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nV71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nW71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nX71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nY71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nZ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAA71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAB71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAC71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAD71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAE71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAF71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAG71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAH71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAI71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAJ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAK71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAL71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAM71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAN71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAO71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAP71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAQ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAR71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAS71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAT71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAU71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAV71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAW71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAX71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAY71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nAZ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBA71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBB71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBC71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBD71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBE71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBF71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBG71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBH71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBI71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBJ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBK71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBL71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBM71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBN71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBO71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBP71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBQ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBR71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBS71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBT71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBU71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBV71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBW71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBX71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBY71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nBZ71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCA71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCB71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCC71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCD71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCE71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCF71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCG71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCH71*Immo_blind!$AN70),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nCI71*Immo_blind!$AN70),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2087},{"$f":"IFERROR(IF(FQ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(G71<>0,Immo_blind!$AI70-Immo_dev!CL71,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(H71<>0,Immo_blind!$AI70-Immo_dev!CM71,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(I71<>0,Immo_blind!$AI70-Immo_dev!CN71,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(J71<>0,Immo_blind!$AI70-Immo_dev!CO71,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(K71<>0,Immo_blind!$AI70-Immo_dev!CP71,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(L71<>0,Immo_blind!$AI70-Immo_dev!CQ71,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(M71<>0,Immo_blind!$AI70-Immo_dev!CR71,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(N71<>0,Immo_blind!$AI70-Immo_dev!CS71,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(O71<>0,Immo_blind!$AI70-Immo_dev!CT71,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(P71<>0,Immo_blind!$AI70-Immo_dev!CU71,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(Q71<>0,Immo_blind!$AI70-Immo_dev!CV71,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(R71<>0,Immo_blind!$AI70-Immo_dev!CW71,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(S71<>0,Immo_blind!$AI70-Immo_dev!CX71,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(T71<>0,Immo_blind!$AI70-Immo_dev!CY71,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(U71<>0,Immo_blind!$AI70-Immo_dev!CZ71,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(V71<>0,Immo_blind!$AI70-Immo_dev!DA71,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(W71<>0,Immo_blind!$AI70-Immo_dev!DB71,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(X71<>0,Immo_blind!$AI70-Immo_dev!DC71,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(Y71<>0,Immo_blind!$AI70-Immo_dev!DD71,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(Z71<>0,Immo_blind!$AI70-Immo_dev!DE71,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AA71<>0,Immo_blind!$AI70-Immo_dev!DF71,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AB71<>0,Immo_blind!$AI70-Immo_dev!DG71,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AC71<>0,Immo_blind!$AI70-Immo_dev!DH71,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AD71<>0,Immo_blind!$AI70-Immo_dev!DI71,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AE71<>0,Immo_blind!$AI70-Immo_dev!DJ71,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AF71<>0,Immo_blind!$AI70-Immo_dev!DK71,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AG71<>0,Immo_blind!$AI70-Immo_dev!DL71,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AH71<>0,Immo_blind!$AI70-Immo_dev!DM71,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AI71<>0,Immo_blind!$AI70-Immo_dev!DN71,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ71<>0,Immo_blind!$AI70-Immo_dev!DO71,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AK71<>0,Immo_blind!$AI70-Immo_dev!DP71,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AL71<>0,Immo_blind!$AI70-Immo_dev!DQ71,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AM71<>0,Immo_blind!$AI70-Immo_dev!DR71,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AN71<>0,Immo_blind!$AI70-Immo_dev!DS71,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AO71<>0,Immo_blind!$AI70-Immo_dev!DT71,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AP71<>0,Immo_blind!$AI70-Immo_dev!DU71,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ71<>0,Immo_blind!$AI70-Immo_dev!DV71,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AR71<>0,Immo_blind!$AI70-Immo_dev!DW71,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AS71<>0,Immo_blind!$AI70-Immo_dev!DX71,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AT71<>0,Immo_blind!$AI70-Immo_dev!DY71,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AU71<>0,Immo_blind!$AI70-Immo_dev!DZ71,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AV71<>0,Immo_blind!$AI70-Immo_dev!EA71,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AW71<>0,Immo_blind!$AI70-Immo_dev!EB71,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AX71<>0,Immo_blind!$AI70-Immo_dev!EC71,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AY71<>0,Immo_blind!$AI70-Immo_dev!ED71,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ71<>0,Immo_blind!$AI70-Immo_dev!EE71,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BA71<>0,Immo_blind!$AI70-Immo_dev!EF71,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BB71<>0,Immo_blind!$AI70-Immo_dev!EG71,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BC71<>0,Immo_blind!$AI70-Immo_dev!EH71,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BD71<>0,Immo_blind!$AI70-Immo_dev!EI71,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BE71<>0,Immo_blind!$AI70-Immo_dev!EJ71,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BF71<>0,Immo_blind!$AI70-Immo_dev!EK71,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BG71<>0,Immo_blind!$AI70-Immo_dev!EL71,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BH71<>0,Immo_blind!$AI70-Immo_dev!EM71,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BI71<>0,Immo_blind!$AI70-Immo_dev!EN71,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ71<>0,Immo_blind!$AI70-Immo_dev!EO71,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BK71<>0,Immo_blind!$AI70-Immo_dev!EP71,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BL71<>0,Immo_blind!$AI70-Immo_dev!EQ71,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BM71<>0,Immo_blind!$AI70-Immo_dev!ER71,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BN71<>0,Immo_blind!$AI70-Immo_dev!ES71,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BO71<>0,Immo_blind!$AI70-Immo_dev!ET71,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BP71<>0,Immo_blind!$AI70-Immo_dev!EU71,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ71<>0,Immo_blind!$AI70-Immo_dev!EV71,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BR71<>0,Immo_blind!$AI70-Immo_dev!EW71,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BS71<>0,Immo_blind!$AI70-Immo_dev!EX71,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BT71<>0,Immo_blind!$AI70-Immo_dev!EY71,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BU71<>0,Immo_blind!$AI70-Immo_dev!EZ71,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BV71<>0,Immo_blind!$AI70-Immo_dev!FA71,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BW71<>0,Immo_blind!$AI70-Immo_dev!FB71,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BX71<>0,Immo_blind!$AI70-Immo_dev!FC71,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BY71<>0,Immo_blind!$AI70-Immo_dev!FD71,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ71<>0,Immo_blind!$AI70-Immo_dev!FE71,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CA71<>0,Immo_blind!$AI70-Immo_dev!FF71,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CB71<>0,Immo_blind!$AI70-Immo_dev!FG71,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CC71<>0,Immo_blind!$AI70-Immo_dev!FH71,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CD71<>0,Immo_blind!$AI70-Immo_dev!FI71,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CE71<>0,Immo_blind!$AI70-Immo_dev!FJ71,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CF71<>0,Immo_blind!$AI70-Immo_dev!FK71,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CG71<>0,Immo_blind!$AI70-Immo_dev!FL71,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CH71<>0,Immo_blind!$AI70-Immo_dev!FM71,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F71,Immo_blind!$A$3:$A$93,0),0,\nIF(CI71<>0,Immo_blind!$AI70-Immo_dev!FN71,0)),0)","v":0}]
[2088,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2088},{"$f":"IFERROR(IF(G$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(F72-(Immo_blind!$AI71-F72*Immo_blind!$AN71)>0,F72-(Immo_blind!$AI71-F72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(G72-(Immo_blind!$AI71-G72*Immo_blind!$AN71)>0,G72-(Immo_blind!$AI71-G72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(H72-(Immo_blind!$AI71-H72*Immo_blind!$AN71)>0,H72-(Immo_blind!$AI71-H72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(I72-(Immo_blind!$AI71-I72*Immo_blind!$AN71)>0,I72-(Immo_blind!$AI71-I72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(J72-(Immo_blind!$AI71-J72*Immo_blind!$AN71)>0,J72-(Immo_blind!$AI71-J72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(K72-(Immo_blind!$AI71-K72*Immo_blind!$AN71)>0,K72-(Immo_blind!$AI71-K72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(L72-(Immo_blind!$AI71-L72*Immo_blind!$AN71)>0,L72-(Immo_blind!$AI71-L72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(M72-(Immo_blind!$AI71-M72*Immo_blind!$AN71)>0,M72-(Immo_blind!$AI71-M72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(N72-(Immo_blind!$AI71-N72*Immo_blind!$AN71)>0,N72-(Immo_blind!$AI71-N72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(O72-(Immo_blind!$AI71-O72*Immo_blind!$AN71)>0,O72-(Immo_blind!$AI71-O72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(P72-(Immo_blind!$AI71-P72*Immo_blind!$AN71)>0,P72-(Immo_blind!$AI71-P72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(Q72-(Immo_blind!$AI71-Q72*Immo_blind!$AN71)>0,Q72-(Immo_blind!$AI71-Q72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(R72-(Immo_blind!$AI71-R72*Immo_blind!$AN71)>0,R72-(Immo_blind!$AI71-R72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(S72-(Immo_blind!$AI71-S72*Immo_blind!$AN71)>0,S72-(Immo_blind!$AI71-S72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(T72-(Immo_blind!$AI71-T72*Immo_blind!$AN71)>0,T72-(Immo_blind!$AI71-T72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(U72-(Immo_blind!$AI71-U72*Immo_blind!$AN71)>0,U72-(Immo_blind!$AI71-U72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(V72-(Immo_blind!$AI71-V72*Immo_blind!$AN71)>0,V72-(Immo_blind!$AI71-V72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(W72-(Immo_blind!$AI71-W72*Immo_blind!$AN71)>0,W72-(Immo_blind!$AI71-W72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(X72-(Immo_blind!$AI71-X72*Immo_blind!$AN71)>0,X72-(Immo_blind!$AI71-X72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(Y72-(Immo_blind!$AI71-Y72*Immo_blind!$AN71)>0,Y72-(Immo_blind!$AI71-Y72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(Z72-(Immo_blind!$AI71-Z72*Immo_blind!$AN71)>0,Z72-(Immo_blind!$AI71-Z72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AA72-(Immo_blind!$AI71-AA72*Immo_blind!$AN71)>0,AA72-(Immo_blind!$AI71-AA72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AB72-(Immo_blind!$AI71-AB72*Immo_blind!$AN71)>0,AB72-(Immo_blind!$AI71-AB72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AC72-(Immo_blind!$AI71-AC72*Immo_blind!$AN71)>0,AC72-(Immo_blind!$AI71-AC72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AD72-(Immo_blind!$AI71-AD72*Immo_blind!$AN71)>0,AD72-(Immo_blind!$AI71-AD72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AE72-(Immo_blind!$AI71-AE72*Immo_blind!$AN71)>0,AE72-(Immo_blind!$AI71-AE72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AF72-(Immo_blind!$AI71-AF72*Immo_blind!$AN71)>0,AF72-(Immo_blind!$AI71-AF72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AG72-(Immo_blind!$AI71-AG72*Immo_blind!$AN71)>0,AG72-(Immo_blind!$AI71-AG72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AH72-(Immo_blind!$AI71-AH72*Immo_blind!$AN71)>0,AH72-(Immo_blind!$AI71-AH72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AI72-(Immo_blind!$AI71-AI72*Immo_blind!$AN71)>0,AI72-(Immo_blind!$AI71-AI72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AJ72-(Immo_blind!$AI71-AJ72*Immo_blind!$AN71)>0,AJ72-(Immo_blind!$AI71-AJ72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AK72-(Immo_blind!$AI71-AK72*Immo_blind!$AN71)>0,AK72-(Immo_blind!$AI71-AK72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AL72-(Immo_blind!$AI71-AL72*Immo_blind!$AN71)>0,AL72-(Immo_blind!$AI71-AL72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AM72-(Immo_blind!$AI71-AM72*Immo_blind!$AN71)>0,AM72-(Immo_blind!$AI71-AM72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AN72-(Immo_blind!$AI71-AN72*Immo_blind!$AN71)>0,AN72-(Immo_blind!$AI71-AN72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AO72-(Immo_blind!$AI71-AO72*Immo_blind!$AN71)>0,AO72-(Immo_blind!$AI71-AO72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AP72-(Immo_blind!$AI71-AP72*Immo_blind!$AN71)>0,AP72-(Immo_blind!$AI71-AP72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AQ72-(Immo_blind!$AI71-AQ72*Immo_blind!$AN71)>0,AQ72-(Immo_blind!$AI71-AQ72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AR72-(Immo_blind!$AI71-AR72*Immo_blind!$AN71)>0,AR72-(Immo_blind!$AI71-AR72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AS72-(Immo_blind!$AI71-AS72*Immo_blind!$AN71)>0,AS72-(Immo_blind!$AI71-AS72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AT72-(Immo_blind!$AI71-AT72*Immo_blind!$AN71)>0,AT72-(Immo_blind!$AI71-AT72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AU72-(Immo_blind!$AI71-AU72*Immo_blind!$AN71)>0,AU72-(Immo_blind!$AI71-AU72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AV72-(Immo_blind!$AI71-AV72*Immo_blind!$AN71)>0,AV72-(Immo_blind!$AI71-AV72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AW72-(Immo_blind!$AI71-AW72*Immo_blind!$AN71)>0,AW72-(Immo_blind!$AI71-AW72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AX72-(Immo_blind!$AI71-AX72*Immo_blind!$AN71)>0,AX72-(Immo_blind!$AI71-AX72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AY72-(Immo_blind!$AI71-AY72*Immo_blind!$AN71)>0,AY72-(Immo_blind!$AI71-AY72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(AZ72-(Immo_blind!$AI71-AZ72*Immo_blind!$AN71)>0,AZ72-(Immo_blind!$AI71-AZ72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BA72-(Immo_blind!$AI71-BA72*Immo_blind!$AN71)>0,BA72-(Immo_blind!$AI71-BA72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BB72-(Immo_blind!$AI71-BB72*Immo_blind!$AN71)>0,BB72-(Immo_blind!$AI71-BB72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BC72-(Immo_blind!$AI71-BC72*Immo_blind!$AN71)>0,BC72-(Immo_blind!$AI71-BC72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BD72-(Immo_blind!$AI71-BD72*Immo_blind!$AN71)>0,BD72-(Immo_blind!$AI71-BD72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BE72-(Immo_blind!$AI71-BE72*Immo_blind!$AN71)>0,BE72-(Immo_blind!$AI71-BE72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BF72-(Immo_blind!$AI71-BF72*Immo_blind!$AN71)>0,BF72-(Immo_blind!$AI71-BF72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BG72-(Immo_blind!$AI71-BG72*Immo_blind!$AN71)>0,BG72-(Immo_blind!$AI71-BG72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BH72-(Immo_blind!$AI71-BH72*Immo_blind!$AN71)>0,BH72-(Immo_blind!$AI71-BH72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BI72-(Immo_blind!$AI71-BI72*Immo_blind!$AN71)>0,BI72-(Immo_blind!$AI71-BI72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BJ72-(Immo_blind!$AI71-BJ72*Immo_blind!$AN71)>0,BJ72-(Immo_blind!$AI71-BJ72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BK72-(Immo_blind!$AI71-BK72*Immo_blind!$AN71)>0,BK72-(Immo_blind!$AI71-BK72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BL72-(Immo_blind!$AI71-BL72*Immo_blind!$AN71)>0,BL72-(Immo_blind!$AI71-BL72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BM72-(Immo_blind!$AI71-BM72*Immo_blind!$AN71)>0,BM72-(Immo_blind!$AI71-BM72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BN72-(Immo_blind!$AI71-BN72*Immo_blind!$AN71)>0,BN72-(Immo_blind!$AI71-BN72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BO72-(Immo_blind!$AI71-BO72*Immo_blind!$AN71)>0,BO72-(Immo_blind!$AI71-BO72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BP72-(Immo_blind!$AI71-BP72*Immo_blind!$AN71)>0,BP72-(Immo_blind!$AI71-BP72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BQ72-(Immo_blind!$AI71-BQ72*Immo_blind!$AN71)>0,BQ72-(Immo_blind!$AI71-BQ72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BR72-(Immo_blind!$AI71-BR72*Immo_blind!$AN71)>0,BR72-(Immo_blind!$AI71-BR72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BS72-(Immo_blind!$AI71-BS72*Immo_blind!$AN71)>0,BS72-(Immo_blind!$AI71-BS72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BT72-(Immo_blind!$AI71-BT72*Immo_blind!$AN71)>0,BT72-(Immo_blind!$AI71-BT72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BU72-(Immo_blind!$AI71-BU72*Immo_blind!$AN71)>0,BU72-(Immo_blind!$AI71-BU72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BV72-(Immo_blind!$AI71-BV72*Immo_blind!$AN71)>0,BV72-(Immo_blind!$AI71-BV72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BW72-(Immo_blind!$AI71-BW72*Immo_blind!$AN71)>0,BW72-(Immo_blind!$AI71-BW72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BX72-(Immo_blind!$AI71-BX72*Immo_blind!$AN71)>0,BX72-(Immo_blind!$AI71-BX72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BY72-(Immo_blind!$AI71-BY72*Immo_blind!$AN71)>0,BY72-(Immo_blind!$AI71-BY72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(BZ72-(Immo_blind!$AI71-BZ72*Immo_blind!$AN71)>0,BZ72-(Immo_blind!$AI71-BZ72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(CA72-(Immo_blind!$AI71-CA72*Immo_blind!$AN71)>0,CA72-(Immo_blind!$AI71-CA72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(CB72-(Immo_blind!$AI71-CB72*Immo_blind!$AN71)>0,CB72-(Immo_blind!$AI71-CB72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(CC72-(Immo_blind!$AI71-CC72*Immo_blind!$AN71)>0,CC72-(Immo_blind!$AI71-CC72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(CD72-(Immo_blind!$AI71-CD72*Immo_blind!$AN71)>0,CD72-(Immo_blind!$AI71-CD72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(CE72-(Immo_blind!$AI71-CE72*Immo_blind!$AN71)>0,CE72-(Immo_blind!$AI71-CE72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(CF72-(Immo_blind!$AI71-CF72*Immo_blind!$AN71)>0,CF72-(Immo_blind!$AI71-CF72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(CG72-(Immo_blind!$AI71-CG72*Immo_blind!$AN71)>0,CG72-(Immo_blind!$AI71-CG72*Immo_blind!$AN71),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F72,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F72,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA71,\nIF(CH72-(Immo_blind!$AI71-CH72*Immo_blind!$AN71)>0,CH72-(Immo_blind!$AI71-CH72*Immo_blind!$AN71),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2088},{"$f":"IFERROR(IF(CL$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nG72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nH72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nI72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nJ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nK72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nL72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nM72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nN72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nO72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nP72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nQ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nR72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nS72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nT72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nU72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nV72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nW72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nX72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nY72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nZ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAA72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAB72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAC72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAD72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAE72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAF72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAG72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAH72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAI72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAJ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAK72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAL72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAM72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAN72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAO72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAP72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAQ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAR72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAS72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAT72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAU72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAV72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAW72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAX72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAY72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nAZ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBA72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBB72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBC72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBD72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBE72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBF72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBG72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBH72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBI72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBJ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBK72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBL72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBM72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBN72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBO72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBP72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBQ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBR72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBS72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBT72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBU72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBV72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBW72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBX72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBY72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nBZ72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCA72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCB72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCC72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCD72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCE72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCF72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCG72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCH72*Immo_blind!$AN71),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nCI72*Immo_blind!$AN71),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2088},{"$f":"IFERROR(IF(FQ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(G72<>0,Immo_blind!$AI71-Immo_dev!CL72,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(H72<>0,Immo_blind!$AI71-Immo_dev!CM72,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(I72<>0,Immo_blind!$AI71-Immo_dev!CN72,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(J72<>0,Immo_blind!$AI71-Immo_dev!CO72,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(K72<>0,Immo_blind!$AI71-Immo_dev!CP72,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(L72<>0,Immo_blind!$AI71-Immo_dev!CQ72,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(M72<>0,Immo_blind!$AI71-Immo_dev!CR72,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(N72<>0,Immo_blind!$AI71-Immo_dev!CS72,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(O72<>0,Immo_blind!$AI71-Immo_dev!CT72,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(P72<>0,Immo_blind!$AI71-Immo_dev!CU72,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(Q72<>0,Immo_blind!$AI71-Immo_dev!CV72,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(R72<>0,Immo_blind!$AI71-Immo_dev!CW72,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(S72<>0,Immo_blind!$AI71-Immo_dev!CX72,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(T72<>0,Immo_blind!$AI71-Immo_dev!CY72,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(U72<>0,Immo_blind!$AI71-Immo_dev!CZ72,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(V72<>0,Immo_blind!$AI71-Immo_dev!DA72,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(W72<>0,Immo_blind!$AI71-Immo_dev!DB72,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(X72<>0,Immo_blind!$AI71-Immo_dev!DC72,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(Y72<>0,Immo_blind!$AI71-Immo_dev!DD72,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(Z72<>0,Immo_blind!$AI71-Immo_dev!DE72,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AA72<>0,Immo_blind!$AI71-Immo_dev!DF72,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AB72<>0,Immo_blind!$AI71-Immo_dev!DG72,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AC72<>0,Immo_blind!$AI71-Immo_dev!DH72,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AD72<>0,Immo_blind!$AI71-Immo_dev!DI72,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AE72<>0,Immo_blind!$AI71-Immo_dev!DJ72,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AF72<>0,Immo_blind!$AI71-Immo_dev!DK72,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AG72<>0,Immo_blind!$AI71-Immo_dev!DL72,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AH72<>0,Immo_blind!$AI71-Immo_dev!DM72,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AI72<>0,Immo_blind!$AI71-Immo_dev!DN72,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ72<>0,Immo_blind!$AI71-Immo_dev!DO72,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AK72<>0,Immo_blind!$AI71-Immo_dev!DP72,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AL72<>0,Immo_blind!$AI71-Immo_dev!DQ72,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AM72<>0,Immo_blind!$AI71-Immo_dev!DR72,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AN72<>0,Immo_blind!$AI71-Immo_dev!DS72,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AO72<>0,Immo_blind!$AI71-Immo_dev!DT72,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AP72<>0,Immo_blind!$AI71-Immo_dev!DU72,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ72<>0,Immo_blind!$AI71-Immo_dev!DV72,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AR72<>0,Immo_blind!$AI71-Immo_dev!DW72,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AS72<>0,Immo_blind!$AI71-Immo_dev!DX72,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AT72<>0,Immo_blind!$AI71-Immo_dev!DY72,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AU72<>0,Immo_blind!$AI71-Immo_dev!DZ72,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AV72<>0,Immo_blind!$AI71-Immo_dev!EA72,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AW72<>0,Immo_blind!$AI71-Immo_dev!EB72,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AX72<>0,Immo_blind!$AI71-Immo_dev!EC72,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AY72<>0,Immo_blind!$AI71-Immo_dev!ED72,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ72<>0,Immo_blind!$AI71-Immo_dev!EE72,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BA72<>0,Immo_blind!$AI71-Immo_dev!EF72,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BB72<>0,Immo_blind!$AI71-Immo_dev!EG72,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BC72<>0,Immo_blind!$AI71-Immo_dev!EH72,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BD72<>0,Immo_blind!$AI71-Immo_dev!EI72,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BE72<>0,Immo_blind!$AI71-Immo_dev!EJ72,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BF72<>0,Immo_blind!$AI71-Immo_dev!EK72,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BG72<>0,Immo_blind!$AI71-Immo_dev!EL72,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BH72<>0,Immo_blind!$AI71-Immo_dev!EM72,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BI72<>0,Immo_blind!$AI71-Immo_dev!EN72,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ72<>0,Immo_blind!$AI71-Immo_dev!EO72,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BK72<>0,Immo_blind!$AI71-Immo_dev!EP72,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BL72<>0,Immo_blind!$AI71-Immo_dev!EQ72,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BM72<>0,Immo_blind!$AI71-Immo_dev!ER72,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BN72<>0,Immo_blind!$AI71-Immo_dev!ES72,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BO72<>0,Immo_blind!$AI71-Immo_dev!ET72,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BP72<>0,Immo_blind!$AI71-Immo_dev!EU72,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ72<>0,Immo_blind!$AI71-Immo_dev!EV72,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BR72<>0,Immo_blind!$AI71-Immo_dev!EW72,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BS72<>0,Immo_blind!$AI71-Immo_dev!EX72,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BT72<>0,Immo_blind!$AI71-Immo_dev!EY72,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BU72<>0,Immo_blind!$AI71-Immo_dev!EZ72,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BV72<>0,Immo_blind!$AI71-Immo_dev!FA72,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BW72<>0,Immo_blind!$AI71-Immo_dev!FB72,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BX72<>0,Immo_blind!$AI71-Immo_dev!FC72,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BY72<>0,Immo_blind!$AI71-Immo_dev!FD72,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ72<>0,Immo_blind!$AI71-Immo_dev!FE72,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CA72<>0,Immo_blind!$AI71-Immo_dev!FF72,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CB72<>0,Immo_blind!$AI71-Immo_dev!FG72,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CC72<>0,Immo_blind!$AI71-Immo_dev!FH72,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CD72<>0,Immo_blind!$AI71-Immo_dev!FI72,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CE72<>0,Immo_blind!$AI71-Immo_dev!FJ72,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CF72<>0,Immo_blind!$AI71-Immo_dev!FK72,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CG72<>0,Immo_blind!$AI71-Immo_dev!FL72,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CH72<>0,Immo_blind!$AI71-Immo_dev!FM72,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F72,Immo_blind!$A$3:$A$93,0),0,\nIF(CI72<>0,Immo_blind!$AI71-Immo_dev!FN72,0)),0)","v":0}]
[2089,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2089},{"$f":"IFERROR(IF(G$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(F73-(Immo_blind!$AI72-F73*Immo_blind!$AN72)>0,F73-(Immo_blind!$AI72-F73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(G73-(Immo_blind!$AI72-G73*Immo_blind!$AN72)>0,G73-(Immo_blind!$AI72-G73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(H73-(Immo_blind!$AI72-H73*Immo_blind!$AN72)>0,H73-(Immo_blind!$AI72-H73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(I73-(Immo_blind!$AI72-I73*Immo_blind!$AN72)>0,I73-(Immo_blind!$AI72-I73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(J73-(Immo_blind!$AI72-J73*Immo_blind!$AN72)>0,J73-(Immo_blind!$AI72-J73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(K73-(Immo_blind!$AI72-K73*Immo_blind!$AN72)>0,K73-(Immo_blind!$AI72-K73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(L73-(Immo_blind!$AI72-L73*Immo_blind!$AN72)>0,L73-(Immo_blind!$AI72-L73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(M73-(Immo_blind!$AI72-M73*Immo_blind!$AN72)>0,M73-(Immo_blind!$AI72-M73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(N73-(Immo_blind!$AI72-N73*Immo_blind!$AN72)>0,N73-(Immo_blind!$AI72-N73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(O73-(Immo_blind!$AI72-O73*Immo_blind!$AN72)>0,O73-(Immo_blind!$AI72-O73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(P73-(Immo_blind!$AI72-P73*Immo_blind!$AN72)>0,P73-(Immo_blind!$AI72-P73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(Q73-(Immo_blind!$AI72-Q73*Immo_blind!$AN72)>0,Q73-(Immo_blind!$AI72-Q73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(R73-(Immo_blind!$AI72-R73*Immo_blind!$AN72)>0,R73-(Immo_blind!$AI72-R73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(S73-(Immo_blind!$AI72-S73*Immo_blind!$AN72)>0,S73-(Immo_blind!$AI72-S73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(T73-(Immo_blind!$AI72-T73*Immo_blind!$AN72)>0,T73-(Immo_blind!$AI72-T73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(U73-(Immo_blind!$AI72-U73*Immo_blind!$AN72)>0,U73-(Immo_blind!$AI72-U73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(V73-(Immo_blind!$AI72-V73*Immo_blind!$AN72)>0,V73-(Immo_blind!$AI72-V73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(W73-(Immo_blind!$AI72-W73*Immo_blind!$AN72)>0,W73-(Immo_blind!$AI72-W73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(X73-(Immo_blind!$AI72-X73*Immo_blind!$AN72)>0,X73-(Immo_blind!$AI72-X73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(Y73-(Immo_blind!$AI72-Y73*Immo_blind!$AN72)>0,Y73-(Immo_blind!$AI72-Y73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(Z73-(Immo_blind!$AI72-Z73*Immo_blind!$AN72)>0,Z73-(Immo_blind!$AI72-Z73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AA73-(Immo_blind!$AI72-AA73*Immo_blind!$AN72)>0,AA73-(Immo_blind!$AI72-AA73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AB73-(Immo_blind!$AI72-AB73*Immo_blind!$AN72)>0,AB73-(Immo_blind!$AI72-AB73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AC73-(Immo_blind!$AI72-AC73*Immo_blind!$AN72)>0,AC73-(Immo_blind!$AI72-AC73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AD73-(Immo_blind!$AI72-AD73*Immo_blind!$AN72)>0,AD73-(Immo_blind!$AI72-AD73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AE73-(Immo_blind!$AI72-AE73*Immo_blind!$AN72)>0,AE73-(Immo_blind!$AI72-AE73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AF73-(Immo_blind!$AI72-AF73*Immo_blind!$AN72)>0,AF73-(Immo_blind!$AI72-AF73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AG73-(Immo_blind!$AI72-AG73*Immo_blind!$AN72)>0,AG73-(Immo_blind!$AI72-AG73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AH73-(Immo_blind!$AI72-AH73*Immo_blind!$AN72)>0,AH73-(Immo_blind!$AI72-AH73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AI73-(Immo_blind!$AI72-AI73*Immo_blind!$AN72)>0,AI73-(Immo_blind!$AI72-AI73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AJ73-(Immo_blind!$AI72-AJ73*Immo_blind!$AN72)>0,AJ73-(Immo_blind!$AI72-AJ73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AK73-(Immo_blind!$AI72-AK73*Immo_blind!$AN72)>0,AK73-(Immo_blind!$AI72-AK73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AL73-(Immo_blind!$AI72-AL73*Immo_blind!$AN72)>0,AL73-(Immo_blind!$AI72-AL73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AM73-(Immo_blind!$AI72-AM73*Immo_blind!$AN72)>0,AM73-(Immo_blind!$AI72-AM73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AN73-(Immo_blind!$AI72-AN73*Immo_blind!$AN72)>0,AN73-(Immo_blind!$AI72-AN73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AO73-(Immo_blind!$AI72-AO73*Immo_blind!$AN72)>0,AO73-(Immo_blind!$AI72-AO73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AP73-(Immo_blind!$AI72-AP73*Immo_blind!$AN72)>0,AP73-(Immo_blind!$AI72-AP73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AQ73-(Immo_blind!$AI72-AQ73*Immo_blind!$AN72)>0,AQ73-(Immo_blind!$AI72-AQ73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AR73-(Immo_blind!$AI72-AR73*Immo_blind!$AN72)>0,AR73-(Immo_blind!$AI72-AR73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AS73-(Immo_blind!$AI72-AS73*Immo_blind!$AN72)>0,AS73-(Immo_blind!$AI72-AS73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AT73-(Immo_blind!$AI72-AT73*Immo_blind!$AN72)>0,AT73-(Immo_blind!$AI72-AT73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AU73-(Immo_blind!$AI72-AU73*Immo_blind!$AN72)>0,AU73-(Immo_blind!$AI72-AU73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AV73-(Immo_blind!$AI72-AV73*Immo_blind!$AN72)>0,AV73-(Immo_blind!$AI72-AV73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AW73-(Immo_blind!$AI72-AW73*Immo_blind!$AN72)>0,AW73-(Immo_blind!$AI72-AW73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AX73-(Immo_blind!$AI72-AX73*Immo_blind!$AN72)>0,AX73-(Immo_blind!$AI72-AX73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AY73-(Immo_blind!$AI72-AY73*Immo_blind!$AN72)>0,AY73-(Immo_blind!$AI72-AY73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(AZ73-(Immo_blind!$AI72-AZ73*Immo_blind!$AN72)>0,AZ73-(Immo_blind!$AI72-AZ73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BA73-(Immo_blind!$AI72-BA73*Immo_blind!$AN72)>0,BA73-(Immo_blind!$AI72-BA73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BB73-(Immo_blind!$AI72-BB73*Immo_blind!$AN72)>0,BB73-(Immo_blind!$AI72-BB73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BC73-(Immo_blind!$AI72-BC73*Immo_blind!$AN72)>0,BC73-(Immo_blind!$AI72-BC73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BD73-(Immo_blind!$AI72-BD73*Immo_blind!$AN72)>0,BD73-(Immo_blind!$AI72-BD73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BE73-(Immo_blind!$AI72-BE73*Immo_blind!$AN72)>0,BE73-(Immo_blind!$AI72-BE73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BF73-(Immo_blind!$AI72-BF73*Immo_blind!$AN72)>0,BF73-(Immo_blind!$AI72-BF73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BG73-(Immo_blind!$AI72-BG73*Immo_blind!$AN72)>0,BG73-(Immo_blind!$AI72-BG73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BH73-(Immo_blind!$AI72-BH73*Immo_blind!$AN72)>0,BH73-(Immo_blind!$AI72-BH73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BI73-(Immo_blind!$AI72-BI73*Immo_blind!$AN72)>0,BI73-(Immo_blind!$AI72-BI73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BJ73-(Immo_blind!$AI72-BJ73*Immo_blind!$AN72)>0,BJ73-(Immo_blind!$AI72-BJ73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BK73-(Immo_blind!$AI72-BK73*Immo_blind!$AN72)>0,BK73-(Immo_blind!$AI72-BK73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BL73-(Immo_blind!$AI72-BL73*Immo_blind!$AN72)>0,BL73-(Immo_blind!$AI72-BL73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BM73-(Immo_blind!$AI72-BM73*Immo_blind!$AN72)>0,BM73-(Immo_blind!$AI72-BM73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BN73-(Immo_blind!$AI72-BN73*Immo_blind!$AN72)>0,BN73-(Immo_blind!$AI72-BN73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BO73-(Immo_blind!$AI72-BO73*Immo_blind!$AN72)>0,BO73-(Immo_blind!$AI72-BO73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BP73-(Immo_blind!$AI72-BP73*Immo_blind!$AN72)>0,BP73-(Immo_blind!$AI72-BP73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BQ73-(Immo_blind!$AI72-BQ73*Immo_blind!$AN72)>0,BQ73-(Immo_blind!$AI72-BQ73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BR73-(Immo_blind!$AI72-BR73*Immo_blind!$AN72)>0,BR73-(Immo_blind!$AI72-BR73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BS73-(Immo_blind!$AI72-BS73*Immo_blind!$AN72)>0,BS73-(Immo_blind!$AI72-BS73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BT73-(Immo_blind!$AI72-BT73*Immo_blind!$AN72)>0,BT73-(Immo_blind!$AI72-BT73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BU73-(Immo_blind!$AI72-BU73*Immo_blind!$AN72)>0,BU73-(Immo_blind!$AI72-BU73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BV73-(Immo_blind!$AI72-BV73*Immo_blind!$AN72)>0,BV73-(Immo_blind!$AI72-BV73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BW73-(Immo_blind!$AI72-BW73*Immo_blind!$AN72)>0,BW73-(Immo_blind!$AI72-BW73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BX73-(Immo_blind!$AI72-BX73*Immo_blind!$AN72)>0,BX73-(Immo_blind!$AI72-BX73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BY73-(Immo_blind!$AI72-BY73*Immo_blind!$AN72)>0,BY73-(Immo_blind!$AI72-BY73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(BZ73-(Immo_blind!$AI72-BZ73*Immo_blind!$AN72)>0,BZ73-(Immo_blind!$AI72-BZ73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(CA73-(Immo_blind!$AI72-CA73*Immo_blind!$AN72)>0,CA73-(Immo_blind!$AI72-CA73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(CB73-(Immo_blind!$AI72-CB73*Immo_blind!$AN72)>0,CB73-(Immo_blind!$AI72-CB73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(CC73-(Immo_blind!$AI72-CC73*Immo_blind!$AN72)>0,CC73-(Immo_blind!$AI72-CC73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(CD73-(Immo_blind!$AI72-CD73*Immo_blind!$AN72)>0,CD73-(Immo_blind!$AI72-CD73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(CE73-(Immo_blind!$AI72-CE73*Immo_blind!$AN72)>0,CE73-(Immo_blind!$AI72-CE73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(CF73-(Immo_blind!$AI72-CF73*Immo_blind!$AN72)>0,CF73-(Immo_blind!$AI72-CF73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(CG73-(Immo_blind!$AI72-CG73*Immo_blind!$AN72)>0,CG73-(Immo_blind!$AI72-CG73*Immo_blind!$AN72),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F73,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F73,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA72,\nIF(CH73-(Immo_blind!$AI72-CH73*Immo_blind!$AN72)>0,CH73-(Immo_blind!$AI72-CH73*Immo_blind!$AN72),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2089},{"$f":"IFERROR(IF(CL$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nG73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nH73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nI73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nJ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nK73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nL73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nM73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nN73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nO73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nP73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nQ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nR73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nS73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nT73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nU73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nV73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nW73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nX73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nY73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nZ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAA73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAB73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAC73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAD73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAE73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAF73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAG73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAH73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAI73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAJ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAK73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAL73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAM73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAN73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAO73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAP73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAQ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAR73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAS73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAT73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAU73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAV73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAW73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAX73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAY73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nAZ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBA73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBB73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBC73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBD73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBE73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBF73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBG73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBH73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBI73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBJ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBK73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBL73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBM73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBN73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBO73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBP73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBQ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBR73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBS73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBT73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBU73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBV73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBW73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBX73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBY73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nBZ73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCA73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCB73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCC73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCD73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCE73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCF73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCG73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCH73*Immo_blind!$AN72),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nCI73*Immo_blind!$AN72),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2089},{"$f":"IFERROR(IF(FQ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(G73<>0,Immo_blind!$AI72-Immo_dev!CL73,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(H73<>0,Immo_blind!$AI72-Immo_dev!CM73,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(I73<>0,Immo_blind!$AI72-Immo_dev!CN73,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(J73<>0,Immo_blind!$AI72-Immo_dev!CO73,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(K73<>0,Immo_blind!$AI72-Immo_dev!CP73,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(L73<>0,Immo_blind!$AI72-Immo_dev!CQ73,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(M73<>0,Immo_blind!$AI72-Immo_dev!CR73,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(N73<>0,Immo_blind!$AI72-Immo_dev!CS73,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(O73<>0,Immo_blind!$AI72-Immo_dev!CT73,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(P73<>0,Immo_blind!$AI72-Immo_dev!CU73,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(Q73<>0,Immo_blind!$AI72-Immo_dev!CV73,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(R73<>0,Immo_blind!$AI72-Immo_dev!CW73,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(S73<>0,Immo_blind!$AI72-Immo_dev!CX73,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(T73<>0,Immo_blind!$AI72-Immo_dev!CY73,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(U73<>0,Immo_blind!$AI72-Immo_dev!CZ73,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(V73<>0,Immo_blind!$AI72-Immo_dev!DA73,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(W73<>0,Immo_blind!$AI72-Immo_dev!DB73,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(X73<>0,Immo_blind!$AI72-Immo_dev!DC73,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(Y73<>0,Immo_blind!$AI72-Immo_dev!DD73,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(Z73<>0,Immo_blind!$AI72-Immo_dev!DE73,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AA73<>0,Immo_blind!$AI72-Immo_dev!DF73,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AB73<>0,Immo_blind!$AI72-Immo_dev!DG73,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AC73<>0,Immo_blind!$AI72-Immo_dev!DH73,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AD73<>0,Immo_blind!$AI72-Immo_dev!DI73,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AE73<>0,Immo_blind!$AI72-Immo_dev!DJ73,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AF73<>0,Immo_blind!$AI72-Immo_dev!DK73,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AG73<>0,Immo_blind!$AI72-Immo_dev!DL73,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AH73<>0,Immo_blind!$AI72-Immo_dev!DM73,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AI73<>0,Immo_blind!$AI72-Immo_dev!DN73,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ73<>0,Immo_blind!$AI72-Immo_dev!DO73,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AK73<>0,Immo_blind!$AI72-Immo_dev!DP73,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AL73<>0,Immo_blind!$AI72-Immo_dev!DQ73,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AM73<>0,Immo_blind!$AI72-Immo_dev!DR73,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AN73<>0,Immo_blind!$AI72-Immo_dev!DS73,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AO73<>0,Immo_blind!$AI72-Immo_dev!DT73,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AP73<>0,Immo_blind!$AI72-Immo_dev!DU73,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ73<>0,Immo_blind!$AI72-Immo_dev!DV73,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AR73<>0,Immo_blind!$AI72-Immo_dev!DW73,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AS73<>0,Immo_blind!$AI72-Immo_dev!DX73,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AT73<>0,Immo_blind!$AI72-Immo_dev!DY73,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AU73<>0,Immo_blind!$AI72-Immo_dev!DZ73,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AV73<>0,Immo_blind!$AI72-Immo_dev!EA73,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AW73<>0,Immo_blind!$AI72-Immo_dev!EB73,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AX73<>0,Immo_blind!$AI72-Immo_dev!EC73,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AY73<>0,Immo_blind!$AI72-Immo_dev!ED73,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ73<>0,Immo_blind!$AI72-Immo_dev!EE73,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BA73<>0,Immo_blind!$AI72-Immo_dev!EF73,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BB73<>0,Immo_blind!$AI72-Immo_dev!EG73,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BC73<>0,Immo_blind!$AI72-Immo_dev!EH73,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BD73<>0,Immo_blind!$AI72-Immo_dev!EI73,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BE73<>0,Immo_blind!$AI72-Immo_dev!EJ73,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BF73<>0,Immo_blind!$AI72-Immo_dev!EK73,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BG73<>0,Immo_blind!$AI72-Immo_dev!EL73,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BH73<>0,Immo_blind!$AI72-Immo_dev!EM73,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BI73<>0,Immo_blind!$AI72-Immo_dev!EN73,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ73<>0,Immo_blind!$AI72-Immo_dev!EO73,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BK73<>0,Immo_blind!$AI72-Immo_dev!EP73,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BL73<>0,Immo_blind!$AI72-Immo_dev!EQ73,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BM73<>0,Immo_blind!$AI72-Immo_dev!ER73,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BN73<>0,Immo_blind!$AI72-Immo_dev!ES73,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BO73<>0,Immo_blind!$AI72-Immo_dev!ET73,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BP73<>0,Immo_blind!$AI72-Immo_dev!EU73,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ73<>0,Immo_blind!$AI72-Immo_dev!EV73,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BR73<>0,Immo_blind!$AI72-Immo_dev!EW73,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BS73<>0,Immo_blind!$AI72-Immo_dev!EX73,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BT73<>0,Immo_blind!$AI72-Immo_dev!EY73,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BU73<>0,Immo_blind!$AI72-Immo_dev!EZ73,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BV73<>0,Immo_blind!$AI72-Immo_dev!FA73,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BW73<>0,Immo_blind!$AI72-Immo_dev!FB73,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BX73<>0,Immo_blind!$AI72-Immo_dev!FC73,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BY73<>0,Immo_blind!$AI72-Immo_dev!FD73,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ73<>0,Immo_blind!$AI72-Immo_dev!FE73,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CA73<>0,Immo_blind!$AI72-Immo_dev!FF73,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CB73<>0,Immo_blind!$AI72-Immo_dev!FG73,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CC73<>0,Immo_blind!$AI72-Immo_dev!FH73,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CD73<>0,Immo_blind!$AI72-Immo_dev!FI73,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CE73<>0,Immo_blind!$AI72-Immo_dev!FJ73,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CF73<>0,Immo_blind!$AI72-Immo_dev!FK73,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CG73<>0,Immo_blind!$AI72-Immo_dev!FL73,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CH73<>0,Immo_blind!$AI72-Immo_dev!FM73,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F73,Immo_blind!$A$3:$A$93,0),0,\nIF(CI73<>0,Immo_blind!$AI72-Immo_dev!FN73,0)),0)","v":0}]
[2090,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2090},{"$f":"IFERROR(IF(G$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(F74-(Immo_blind!$AI73-F74*Immo_blind!$AN73)>0,F74-(Immo_blind!$AI73-F74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(G74-(Immo_blind!$AI73-G74*Immo_blind!$AN73)>0,G74-(Immo_blind!$AI73-G74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(H74-(Immo_blind!$AI73-H74*Immo_blind!$AN73)>0,H74-(Immo_blind!$AI73-H74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(I74-(Immo_blind!$AI73-I74*Immo_blind!$AN73)>0,I74-(Immo_blind!$AI73-I74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(J74-(Immo_blind!$AI73-J74*Immo_blind!$AN73)>0,J74-(Immo_blind!$AI73-J74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(K74-(Immo_blind!$AI73-K74*Immo_blind!$AN73)>0,K74-(Immo_blind!$AI73-K74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(L74-(Immo_blind!$AI73-L74*Immo_blind!$AN73)>0,L74-(Immo_blind!$AI73-L74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(M74-(Immo_blind!$AI73-M74*Immo_blind!$AN73)>0,M74-(Immo_blind!$AI73-M74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(N74-(Immo_blind!$AI73-N74*Immo_blind!$AN73)>0,N74-(Immo_blind!$AI73-N74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(O74-(Immo_blind!$AI73-O74*Immo_blind!$AN73)>0,O74-(Immo_blind!$AI73-O74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(P74-(Immo_blind!$AI73-P74*Immo_blind!$AN73)>0,P74-(Immo_blind!$AI73-P74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(Q74-(Immo_blind!$AI73-Q74*Immo_blind!$AN73)>0,Q74-(Immo_blind!$AI73-Q74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(R74-(Immo_blind!$AI73-R74*Immo_blind!$AN73)>0,R74-(Immo_blind!$AI73-R74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(S74-(Immo_blind!$AI73-S74*Immo_blind!$AN73)>0,S74-(Immo_blind!$AI73-S74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(T74-(Immo_blind!$AI73-T74*Immo_blind!$AN73)>0,T74-(Immo_blind!$AI73-T74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(U74-(Immo_blind!$AI73-U74*Immo_blind!$AN73)>0,U74-(Immo_blind!$AI73-U74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(V74-(Immo_blind!$AI73-V74*Immo_blind!$AN73)>0,V74-(Immo_blind!$AI73-V74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(W74-(Immo_blind!$AI73-W74*Immo_blind!$AN73)>0,W74-(Immo_blind!$AI73-W74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(X74-(Immo_blind!$AI73-X74*Immo_blind!$AN73)>0,X74-(Immo_blind!$AI73-X74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(Y74-(Immo_blind!$AI73-Y74*Immo_blind!$AN73)>0,Y74-(Immo_blind!$AI73-Y74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(Z74-(Immo_blind!$AI73-Z74*Immo_blind!$AN73)>0,Z74-(Immo_blind!$AI73-Z74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AA74-(Immo_blind!$AI73-AA74*Immo_blind!$AN73)>0,AA74-(Immo_blind!$AI73-AA74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AB74-(Immo_blind!$AI73-AB74*Immo_blind!$AN73)>0,AB74-(Immo_blind!$AI73-AB74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AC74-(Immo_blind!$AI73-AC74*Immo_blind!$AN73)>0,AC74-(Immo_blind!$AI73-AC74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AD74-(Immo_blind!$AI73-AD74*Immo_blind!$AN73)>0,AD74-(Immo_blind!$AI73-AD74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AE74-(Immo_blind!$AI73-AE74*Immo_blind!$AN73)>0,AE74-(Immo_blind!$AI73-AE74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AF74-(Immo_blind!$AI73-AF74*Immo_blind!$AN73)>0,AF74-(Immo_blind!$AI73-AF74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AG74-(Immo_blind!$AI73-AG74*Immo_blind!$AN73)>0,AG74-(Immo_blind!$AI73-AG74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AH74-(Immo_blind!$AI73-AH74*Immo_blind!$AN73)>0,AH74-(Immo_blind!$AI73-AH74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AI74-(Immo_blind!$AI73-AI74*Immo_blind!$AN73)>0,AI74-(Immo_blind!$AI73-AI74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AJ74-(Immo_blind!$AI73-AJ74*Immo_blind!$AN73)>0,AJ74-(Immo_blind!$AI73-AJ74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AK74-(Immo_blind!$AI73-AK74*Immo_blind!$AN73)>0,AK74-(Immo_blind!$AI73-AK74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AL74-(Immo_blind!$AI73-AL74*Immo_blind!$AN73)>0,AL74-(Immo_blind!$AI73-AL74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AM74-(Immo_blind!$AI73-AM74*Immo_blind!$AN73)>0,AM74-(Immo_blind!$AI73-AM74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AN74-(Immo_blind!$AI73-AN74*Immo_blind!$AN73)>0,AN74-(Immo_blind!$AI73-AN74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AO74-(Immo_blind!$AI73-AO74*Immo_blind!$AN73)>0,AO74-(Immo_blind!$AI73-AO74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AP74-(Immo_blind!$AI73-AP74*Immo_blind!$AN73)>0,AP74-(Immo_blind!$AI73-AP74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AQ74-(Immo_blind!$AI73-AQ74*Immo_blind!$AN73)>0,AQ74-(Immo_blind!$AI73-AQ74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AR74-(Immo_blind!$AI73-AR74*Immo_blind!$AN73)>0,AR74-(Immo_blind!$AI73-AR74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AS74-(Immo_blind!$AI73-AS74*Immo_blind!$AN73)>0,AS74-(Immo_blind!$AI73-AS74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AT74-(Immo_blind!$AI73-AT74*Immo_blind!$AN73)>0,AT74-(Immo_blind!$AI73-AT74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AU74-(Immo_blind!$AI73-AU74*Immo_blind!$AN73)>0,AU74-(Immo_blind!$AI73-AU74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AV74-(Immo_blind!$AI73-AV74*Immo_blind!$AN73)>0,AV74-(Immo_blind!$AI73-AV74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AW74-(Immo_blind!$AI73-AW74*Immo_blind!$AN73)>0,AW74-(Immo_blind!$AI73-AW74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AX74-(Immo_blind!$AI73-AX74*Immo_blind!$AN73)>0,AX74-(Immo_blind!$AI73-AX74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AY74-(Immo_blind!$AI73-AY74*Immo_blind!$AN73)>0,AY74-(Immo_blind!$AI73-AY74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(AZ74-(Immo_blind!$AI73-AZ74*Immo_blind!$AN73)>0,AZ74-(Immo_blind!$AI73-AZ74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BA74-(Immo_blind!$AI73-BA74*Immo_blind!$AN73)>0,BA74-(Immo_blind!$AI73-BA74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BB74-(Immo_blind!$AI73-BB74*Immo_blind!$AN73)>0,BB74-(Immo_blind!$AI73-BB74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BC74-(Immo_blind!$AI73-BC74*Immo_blind!$AN73)>0,BC74-(Immo_blind!$AI73-BC74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BD74-(Immo_blind!$AI73-BD74*Immo_blind!$AN73)>0,BD74-(Immo_blind!$AI73-BD74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BE74-(Immo_blind!$AI73-BE74*Immo_blind!$AN73)>0,BE74-(Immo_blind!$AI73-BE74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BF74-(Immo_blind!$AI73-BF74*Immo_blind!$AN73)>0,BF74-(Immo_blind!$AI73-BF74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BG74-(Immo_blind!$AI73-BG74*Immo_blind!$AN73)>0,BG74-(Immo_blind!$AI73-BG74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BH74-(Immo_blind!$AI73-BH74*Immo_blind!$AN73)>0,BH74-(Immo_blind!$AI73-BH74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BI74-(Immo_blind!$AI73-BI74*Immo_blind!$AN73)>0,BI74-(Immo_blind!$AI73-BI74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BJ74-(Immo_blind!$AI73-BJ74*Immo_blind!$AN73)>0,BJ74-(Immo_blind!$AI73-BJ74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BK74-(Immo_blind!$AI73-BK74*Immo_blind!$AN73)>0,BK74-(Immo_blind!$AI73-BK74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BL74-(Immo_blind!$AI73-BL74*Immo_blind!$AN73)>0,BL74-(Immo_blind!$AI73-BL74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BM74-(Immo_blind!$AI73-BM74*Immo_blind!$AN73)>0,BM74-(Immo_blind!$AI73-BM74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BN74-(Immo_blind!$AI73-BN74*Immo_blind!$AN73)>0,BN74-(Immo_blind!$AI73-BN74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BO74-(Immo_blind!$AI73-BO74*Immo_blind!$AN73)>0,BO74-(Immo_blind!$AI73-BO74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BP74-(Immo_blind!$AI73-BP74*Immo_blind!$AN73)>0,BP74-(Immo_blind!$AI73-BP74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BQ74-(Immo_blind!$AI73-BQ74*Immo_blind!$AN73)>0,BQ74-(Immo_blind!$AI73-BQ74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BR74-(Immo_blind!$AI73-BR74*Immo_blind!$AN73)>0,BR74-(Immo_blind!$AI73-BR74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BS74-(Immo_blind!$AI73-BS74*Immo_blind!$AN73)>0,BS74-(Immo_blind!$AI73-BS74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BT74-(Immo_blind!$AI73-BT74*Immo_blind!$AN73)>0,BT74-(Immo_blind!$AI73-BT74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BU74-(Immo_blind!$AI73-BU74*Immo_blind!$AN73)>0,BU74-(Immo_blind!$AI73-BU74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BV74-(Immo_blind!$AI73-BV74*Immo_blind!$AN73)>0,BV74-(Immo_blind!$AI73-BV74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BW74-(Immo_blind!$AI73-BW74*Immo_blind!$AN73)>0,BW74-(Immo_blind!$AI73-BW74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BX74-(Immo_blind!$AI73-BX74*Immo_blind!$AN73)>0,BX74-(Immo_blind!$AI73-BX74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BY74-(Immo_blind!$AI73-BY74*Immo_blind!$AN73)>0,BY74-(Immo_blind!$AI73-BY74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(BZ74-(Immo_blind!$AI73-BZ74*Immo_blind!$AN73)>0,BZ74-(Immo_blind!$AI73-BZ74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(CA74-(Immo_blind!$AI73-CA74*Immo_blind!$AN73)>0,CA74-(Immo_blind!$AI73-CA74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(CB74-(Immo_blind!$AI73-CB74*Immo_blind!$AN73)>0,CB74-(Immo_blind!$AI73-CB74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(CC74-(Immo_blind!$AI73-CC74*Immo_blind!$AN73)>0,CC74-(Immo_blind!$AI73-CC74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(CD74-(Immo_blind!$AI73-CD74*Immo_blind!$AN73)>0,CD74-(Immo_blind!$AI73-CD74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(CE74-(Immo_blind!$AI73-CE74*Immo_blind!$AN73)>0,CE74-(Immo_blind!$AI73-CE74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(CF74-(Immo_blind!$AI73-CF74*Immo_blind!$AN73)>0,CF74-(Immo_blind!$AI73-CF74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(CG74-(Immo_blind!$AI73-CG74*Immo_blind!$AN73)>0,CG74-(Immo_blind!$AI73-CG74*Immo_blind!$AN73),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F74,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F74,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA73,\nIF(CH74-(Immo_blind!$AI73-CH74*Immo_blind!$AN73)>0,CH74-(Immo_blind!$AI73-CH74*Immo_blind!$AN73),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2090},{"$f":"IFERROR(IF(CL$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nG74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nH74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nI74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nJ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nK74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nL74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nM74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nN74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nO74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nP74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nQ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nR74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nS74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nT74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nU74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nV74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nW74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nX74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nY74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nZ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAA74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAB74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAC74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAD74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAE74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAF74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAG74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAH74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAI74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAJ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAK74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAL74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAM74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAN74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAO74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAP74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAQ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAR74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAS74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAT74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAU74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAV74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAW74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAX74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAY74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nAZ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBA74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBB74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBC74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBD74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBE74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBF74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBG74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBH74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBI74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBJ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBK74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBL74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBM74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBN74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBO74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBP74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBQ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBR74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBS74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBT74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBU74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBV74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBW74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBX74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBY74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nBZ74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCA74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCB74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCC74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCD74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCE74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCF74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCG74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCH74*Immo_blind!$AN73),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nCI74*Immo_blind!$AN73),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2090},{"$f":"IFERROR(IF(FQ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(G74<>0,Immo_blind!$AI73-Immo_dev!CL74,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(H74<>0,Immo_blind!$AI73-Immo_dev!CM74,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(I74<>0,Immo_blind!$AI73-Immo_dev!CN74,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(J74<>0,Immo_blind!$AI73-Immo_dev!CO74,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(K74<>0,Immo_blind!$AI73-Immo_dev!CP74,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(L74<>0,Immo_blind!$AI73-Immo_dev!CQ74,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(M74<>0,Immo_blind!$AI73-Immo_dev!CR74,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(N74<>0,Immo_blind!$AI73-Immo_dev!CS74,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(O74<>0,Immo_blind!$AI73-Immo_dev!CT74,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(P74<>0,Immo_blind!$AI73-Immo_dev!CU74,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(Q74<>0,Immo_blind!$AI73-Immo_dev!CV74,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(R74<>0,Immo_blind!$AI73-Immo_dev!CW74,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(S74<>0,Immo_blind!$AI73-Immo_dev!CX74,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(T74<>0,Immo_blind!$AI73-Immo_dev!CY74,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(U74<>0,Immo_blind!$AI73-Immo_dev!CZ74,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(V74<>0,Immo_blind!$AI73-Immo_dev!DA74,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(W74<>0,Immo_blind!$AI73-Immo_dev!DB74,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(X74<>0,Immo_blind!$AI73-Immo_dev!DC74,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(Y74<>0,Immo_blind!$AI73-Immo_dev!DD74,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(Z74<>0,Immo_blind!$AI73-Immo_dev!DE74,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AA74<>0,Immo_blind!$AI73-Immo_dev!DF74,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AB74<>0,Immo_blind!$AI73-Immo_dev!DG74,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AC74<>0,Immo_blind!$AI73-Immo_dev!DH74,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AD74<>0,Immo_blind!$AI73-Immo_dev!DI74,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AE74<>0,Immo_blind!$AI73-Immo_dev!DJ74,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AF74<>0,Immo_blind!$AI73-Immo_dev!DK74,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AG74<>0,Immo_blind!$AI73-Immo_dev!DL74,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AH74<>0,Immo_blind!$AI73-Immo_dev!DM74,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AI74<>0,Immo_blind!$AI73-Immo_dev!DN74,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ74<>0,Immo_blind!$AI73-Immo_dev!DO74,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AK74<>0,Immo_blind!$AI73-Immo_dev!DP74,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AL74<>0,Immo_blind!$AI73-Immo_dev!DQ74,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AM74<>0,Immo_blind!$AI73-Immo_dev!DR74,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AN74<>0,Immo_blind!$AI73-Immo_dev!DS74,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AO74<>0,Immo_blind!$AI73-Immo_dev!DT74,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AP74<>0,Immo_blind!$AI73-Immo_dev!DU74,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ74<>0,Immo_blind!$AI73-Immo_dev!DV74,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AR74<>0,Immo_blind!$AI73-Immo_dev!DW74,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AS74<>0,Immo_blind!$AI73-Immo_dev!DX74,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AT74<>0,Immo_blind!$AI73-Immo_dev!DY74,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AU74<>0,Immo_blind!$AI73-Immo_dev!DZ74,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AV74<>0,Immo_blind!$AI73-Immo_dev!EA74,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AW74<>0,Immo_blind!$AI73-Immo_dev!EB74,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AX74<>0,Immo_blind!$AI73-Immo_dev!EC74,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AY74<>0,Immo_blind!$AI73-Immo_dev!ED74,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ74<>0,Immo_blind!$AI73-Immo_dev!EE74,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BA74<>0,Immo_blind!$AI73-Immo_dev!EF74,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BB74<>0,Immo_blind!$AI73-Immo_dev!EG74,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BC74<>0,Immo_blind!$AI73-Immo_dev!EH74,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BD74<>0,Immo_blind!$AI73-Immo_dev!EI74,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BE74<>0,Immo_blind!$AI73-Immo_dev!EJ74,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BF74<>0,Immo_blind!$AI73-Immo_dev!EK74,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BG74<>0,Immo_blind!$AI73-Immo_dev!EL74,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BH74<>0,Immo_blind!$AI73-Immo_dev!EM74,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BI74<>0,Immo_blind!$AI73-Immo_dev!EN74,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ74<>0,Immo_blind!$AI73-Immo_dev!EO74,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BK74<>0,Immo_blind!$AI73-Immo_dev!EP74,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BL74<>0,Immo_blind!$AI73-Immo_dev!EQ74,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BM74<>0,Immo_blind!$AI73-Immo_dev!ER74,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BN74<>0,Immo_blind!$AI73-Immo_dev!ES74,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BO74<>0,Immo_blind!$AI73-Immo_dev!ET74,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BP74<>0,Immo_blind!$AI73-Immo_dev!EU74,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ74<>0,Immo_blind!$AI73-Immo_dev!EV74,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BR74<>0,Immo_blind!$AI73-Immo_dev!EW74,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BS74<>0,Immo_blind!$AI73-Immo_dev!EX74,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BT74<>0,Immo_blind!$AI73-Immo_dev!EY74,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BU74<>0,Immo_blind!$AI73-Immo_dev!EZ74,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BV74<>0,Immo_blind!$AI73-Immo_dev!FA74,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BW74<>0,Immo_blind!$AI73-Immo_dev!FB74,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BX74<>0,Immo_blind!$AI73-Immo_dev!FC74,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BY74<>0,Immo_blind!$AI73-Immo_dev!FD74,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ74<>0,Immo_blind!$AI73-Immo_dev!FE74,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CA74<>0,Immo_blind!$AI73-Immo_dev!FF74,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CB74<>0,Immo_blind!$AI73-Immo_dev!FG74,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CC74<>0,Immo_blind!$AI73-Immo_dev!FH74,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CD74<>0,Immo_blind!$AI73-Immo_dev!FI74,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CE74<>0,Immo_blind!$AI73-Immo_dev!FJ74,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CF74<>0,Immo_blind!$AI73-Immo_dev!FK74,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CG74<>0,Immo_blind!$AI73-Immo_dev!FL74,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CH74<>0,Immo_blind!$AI73-Immo_dev!FM74,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F74,Immo_blind!$A$3:$A$93,0),0,\nIF(CI74<>0,Immo_blind!$AI73-Immo_dev!FN74,0)),0)","v":0}]
[2091,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2091},{"$f":"IFERROR(IF(G$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(F75-(Immo_blind!$AI74-F75*Immo_blind!$AN74)>0,F75-(Immo_blind!$AI74-F75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(G75-(Immo_blind!$AI74-G75*Immo_blind!$AN74)>0,G75-(Immo_blind!$AI74-G75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(H75-(Immo_blind!$AI74-H75*Immo_blind!$AN74)>0,H75-(Immo_blind!$AI74-H75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(I75-(Immo_blind!$AI74-I75*Immo_blind!$AN74)>0,I75-(Immo_blind!$AI74-I75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(J75-(Immo_blind!$AI74-J75*Immo_blind!$AN74)>0,J75-(Immo_blind!$AI74-J75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(K75-(Immo_blind!$AI74-K75*Immo_blind!$AN74)>0,K75-(Immo_blind!$AI74-K75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(L75-(Immo_blind!$AI74-L75*Immo_blind!$AN74)>0,L75-(Immo_blind!$AI74-L75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(M75-(Immo_blind!$AI74-M75*Immo_blind!$AN74)>0,M75-(Immo_blind!$AI74-M75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(N75-(Immo_blind!$AI74-N75*Immo_blind!$AN74)>0,N75-(Immo_blind!$AI74-N75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(O75-(Immo_blind!$AI74-O75*Immo_blind!$AN74)>0,O75-(Immo_blind!$AI74-O75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(P75-(Immo_blind!$AI74-P75*Immo_blind!$AN74)>0,P75-(Immo_blind!$AI74-P75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(Q75-(Immo_blind!$AI74-Q75*Immo_blind!$AN74)>0,Q75-(Immo_blind!$AI74-Q75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(R75-(Immo_blind!$AI74-R75*Immo_blind!$AN74)>0,R75-(Immo_blind!$AI74-R75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(S75-(Immo_blind!$AI74-S75*Immo_blind!$AN74)>0,S75-(Immo_blind!$AI74-S75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(T75-(Immo_blind!$AI74-T75*Immo_blind!$AN74)>0,T75-(Immo_blind!$AI74-T75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(U75-(Immo_blind!$AI74-U75*Immo_blind!$AN74)>0,U75-(Immo_blind!$AI74-U75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(V75-(Immo_blind!$AI74-V75*Immo_blind!$AN74)>0,V75-(Immo_blind!$AI74-V75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(W75-(Immo_blind!$AI74-W75*Immo_blind!$AN74)>0,W75-(Immo_blind!$AI74-W75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(X75-(Immo_blind!$AI74-X75*Immo_blind!$AN74)>0,X75-(Immo_blind!$AI74-X75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(Y75-(Immo_blind!$AI74-Y75*Immo_blind!$AN74)>0,Y75-(Immo_blind!$AI74-Y75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(Z75-(Immo_blind!$AI74-Z75*Immo_blind!$AN74)>0,Z75-(Immo_blind!$AI74-Z75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AA75-(Immo_blind!$AI74-AA75*Immo_blind!$AN74)>0,AA75-(Immo_blind!$AI74-AA75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AB75-(Immo_blind!$AI74-AB75*Immo_blind!$AN74)>0,AB75-(Immo_blind!$AI74-AB75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AC75-(Immo_blind!$AI74-AC75*Immo_blind!$AN74)>0,AC75-(Immo_blind!$AI74-AC75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AD75-(Immo_blind!$AI74-AD75*Immo_blind!$AN74)>0,AD75-(Immo_blind!$AI74-AD75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AE75-(Immo_blind!$AI74-AE75*Immo_blind!$AN74)>0,AE75-(Immo_blind!$AI74-AE75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AF75-(Immo_blind!$AI74-AF75*Immo_blind!$AN74)>0,AF75-(Immo_blind!$AI74-AF75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AG75-(Immo_blind!$AI74-AG75*Immo_blind!$AN74)>0,AG75-(Immo_blind!$AI74-AG75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AH75-(Immo_blind!$AI74-AH75*Immo_blind!$AN74)>0,AH75-(Immo_blind!$AI74-AH75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AI75-(Immo_blind!$AI74-AI75*Immo_blind!$AN74)>0,AI75-(Immo_blind!$AI74-AI75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AJ75-(Immo_blind!$AI74-AJ75*Immo_blind!$AN74)>0,AJ75-(Immo_blind!$AI74-AJ75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AK75-(Immo_blind!$AI74-AK75*Immo_blind!$AN74)>0,AK75-(Immo_blind!$AI74-AK75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AL75-(Immo_blind!$AI74-AL75*Immo_blind!$AN74)>0,AL75-(Immo_blind!$AI74-AL75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AM75-(Immo_blind!$AI74-AM75*Immo_blind!$AN74)>0,AM75-(Immo_blind!$AI74-AM75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AN75-(Immo_blind!$AI74-AN75*Immo_blind!$AN74)>0,AN75-(Immo_blind!$AI74-AN75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AO75-(Immo_blind!$AI74-AO75*Immo_blind!$AN74)>0,AO75-(Immo_blind!$AI74-AO75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AP75-(Immo_blind!$AI74-AP75*Immo_blind!$AN74)>0,AP75-(Immo_blind!$AI74-AP75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AQ75-(Immo_blind!$AI74-AQ75*Immo_blind!$AN74)>0,AQ75-(Immo_blind!$AI74-AQ75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AR75-(Immo_blind!$AI74-AR75*Immo_blind!$AN74)>0,AR75-(Immo_blind!$AI74-AR75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AS75-(Immo_blind!$AI74-AS75*Immo_blind!$AN74)>0,AS75-(Immo_blind!$AI74-AS75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AT75-(Immo_blind!$AI74-AT75*Immo_blind!$AN74)>0,AT75-(Immo_blind!$AI74-AT75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AU75-(Immo_blind!$AI74-AU75*Immo_blind!$AN74)>0,AU75-(Immo_blind!$AI74-AU75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AV75-(Immo_blind!$AI74-AV75*Immo_blind!$AN74)>0,AV75-(Immo_blind!$AI74-AV75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AW75-(Immo_blind!$AI74-AW75*Immo_blind!$AN74)>0,AW75-(Immo_blind!$AI74-AW75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AX75-(Immo_blind!$AI74-AX75*Immo_blind!$AN74)>0,AX75-(Immo_blind!$AI74-AX75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AY75-(Immo_blind!$AI74-AY75*Immo_blind!$AN74)>0,AY75-(Immo_blind!$AI74-AY75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(AZ75-(Immo_blind!$AI74-AZ75*Immo_blind!$AN74)>0,AZ75-(Immo_blind!$AI74-AZ75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BA75-(Immo_blind!$AI74-BA75*Immo_blind!$AN74)>0,BA75-(Immo_blind!$AI74-BA75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BB75-(Immo_blind!$AI74-BB75*Immo_blind!$AN74)>0,BB75-(Immo_blind!$AI74-BB75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BC75-(Immo_blind!$AI74-BC75*Immo_blind!$AN74)>0,BC75-(Immo_blind!$AI74-BC75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BD75-(Immo_blind!$AI74-BD75*Immo_blind!$AN74)>0,BD75-(Immo_blind!$AI74-BD75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BE75-(Immo_blind!$AI74-BE75*Immo_blind!$AN74)>0,BE75-(Immo_blind!$AI74-BE75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BF75-(Immo_blind!$AI74-BF75*Immo_blind!$AN74)>0,BF75-(Immo_blind!$AI74-BF75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BG75-(Immo_blind!$AI74-BG75*Immo_blind!$AN74)>0,BG75-(Immo_blind!$AI74-BG75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BH75-(Immo_blind!$AI74-BH75*Immo_blind!$AN74)>0,BH75-(Immo_blind!$AI74-BH75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BI75-(Immo_blind!$AI74-BI75*Immo_blind!$AN74)>0,BI75-(Immo_blind!$AI74-BI75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BJ75-(Immo_blind!$AI74-BJ75*Immo_blind!$AN74)>0,BJ75-(Immo_blind!$AI74-BJ75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BK75-(Immo_blind!$AI74-BK75*Immo_blind!$AN74)>0,BK75-(Immo_blind!$AI74-BK75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BL75-(Immo_blind!$AI74-BL75*Immo_blind!$AN74)>0,BL75-(Immo_blind!$AI74-BL75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BM75-(Immo_blind!$AI74-BM75*Immo_blind!$AN74)>0,BM75-(Immo_blind!$AI74-BM75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BN75-(Immo_blind!$AI74-BN75*Immo_blind!$AN74)>0,BN75-(Immo_blind!$AI74-BN75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BO75-(Immo_blind!$AI74-BO75*Immo_blind!$AN74)>0,BO75-(Immo_blind!$AI74-BO75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BP75-(Immo_blind!$AI74-BP75*Immo_blind!$AN74)>0,BP75-(Immo_blind!$AI74-BP75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BQ75-(Immo_blind!$AI74-BQ75*Immo_blind!$AN74)>0,BQ75-(Immo_blind!$AI74-BQ75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BR75-(Immo_blind!$AI74-BR75*Immo_blind!$AN74)>0,BR75-(Immo_blind!$AI74-BR75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BS75-(Immo_blind!$AI74-BS75*Immo_blind!$AN74)>0,BS75-(Immo_blind!$AI74-BS75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BT75-(Immo_blind!$AI74-BT75*Immo_blind!$AN74)>0,BT75-(Immo_blind!$AI74-BT75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BU75-(Immo_blind!$AI74-BU75*Immo_blind!$AN74)>0,BU75-(Immo_blind!$AI74-BU75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BV75-(Immo_blind!$AI74-BV75*Immo_blind!$AN74)>0,BV75-(Immo_blind!$AI74-BV75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BW75-(Immo_blind!$AI74-BW75*Immo_blind!$AN74)>0,BW75-(Immo_blind!$AI74-BW75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BX75-(Immo_blind!$AI74-BX75*Immo_blind!$AN74)>0,BX75-(Immo_blind!$AI74-BX75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BY75-(Immo_blind!$AI74-BY75*Immo_blind!$AN74)>0,BY75-(Immo_blind!$AI74-BY75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(BZ75-(Immo_blind!$AI74-BZ75*Immo_blind!$AN74)>0,BZ75-(Immo_blind!$AI74-BZ75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(CA75-(Immo_blind!$AI74-CA75*Immo_blind!$AN74)>0,CA75-(Immo_blind!$AI74-CA75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(CB75-(Immo_blind!$AI74-CB75*Immo_blind!$AN74)>0,CB75-(Immo_blind!$AI74-CB75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(CC75-(Immo_blind!$AI74-CC75*Immo_blind!$AN74)>0,CC75-(Immo_blind!$AI74-CC75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(CD75-(Immo_blind!$AI74-CD75*Immo_blind!$AN74)>0,CD75-(Immo_blind!$AI74-CD75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(CE75-(Immo_blind!$AI74-CE75*Immo_blind!$AN74)>0,CE75-(Immo_blind!$AI74-CE75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(CF75-(Immo_blind!$AI74-CF75*Immo_blind!$AN74)>0,CF75-(Immo_blind!$AI74-CF75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(CG75-(Immo_blind!$AI74-CG75*Immo_blind!$AN74)>0,CG75-(Immo_blind!$AI74-CG75*Immo_blind!$AN74),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F75,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F75,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA74,\nIF(CH75-(Immo_blind!$AI74-CH75*Immo_blind!$AN74)>0,CH75-(Immo_blind!$AI74-CH75*Immo_blind!$AN74),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2091},{"$f":"IFERROR(IF(CL$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nG75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nH75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nI75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nJ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nK75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nL75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nM75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nN75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nO75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nP75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nQ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nR75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nS75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nT75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nU75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nV75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nW75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nX75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nY75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nZ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAA75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAB75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAC75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAD75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAE75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAF75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAG75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAH75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAI75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAJ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAK75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAL75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAM75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAN75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAO75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAP75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAQ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAR75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAS75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAT75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAU75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAV75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAW75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAX75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAY75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nAZ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBA75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBB75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBC75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBD75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBE75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBF75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBG75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBH75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBI75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBJ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBK75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBL75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBM75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBN75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBO75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBP75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBQ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBR75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBS75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBT75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBU75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBV75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBW75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBX75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBY75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nBZ75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCA75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCB75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCC75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCD75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCE75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCF75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCG75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCH75*Immo_blind!$AN74),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nCI75*Immo_blind!$AN74),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2091},{"$f":"IFERROR(IF(FQ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(G75<>0,Immo_blind!$AI74-Immo_dev!CL75,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(H75<>0,Immo_blind!$AI74-Immo_dev!CM75,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(I75<>0,Immo_blind!$AI74-Immo_dev!CN75,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(J75<>0,Immo_blind!$AI74-Immo_dev!CO75,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(K75<>0,Immo_blind!$AI74-Immo_dev!CP75,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(L75<>0,Immo_blind!$AI74-Immo_dev!CQ75,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(M75<>0,Immo_blind!$AI74-Immo_dev!CR75,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(N75<>0,Immo_blind!$AI74-Immo_dev!CS75,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(O75<>0,Immo_blind!$AI74-Immo_dev!CT75,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(P75<>0,Immo_blind!$AI74-Immo_dev!CU75,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(Q75<>0,Immo_blind!$AI74-Immo_dev!CV75,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(R75<>0,Immo_blind!$AI74-Immo_dev!CW75,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(S75<>0,Immo_blind!$AI74-Immo_dev!CX75,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(T75<>0,Immo_blind!$AI74-Immo_dev!CY75,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(U75<>0,Immo_blind!$AI74-Immo_dev!CZ75,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(V75<>0,Immo_blind!$AI74-Immo_dev!DA75,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(W75<>0,Immo_blind!$AI74-Immo_dev!DB75,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(X75<>0,Immo_blind!$AI74-Immo_dev!DC75,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(Y75<>0,Immo_blind!$AI74-Immo_dev!DD75,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(Z75<>0,Immo_blind!$AI74-Immo_dev!DE75,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AA75<>0,Immo_blind!$AI74-Immo_dev!DF75,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AB75<>0,Immo_blind!$AI74-Immo_dev!DG75,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AC75<>0,Immo_blind!$AI74-Immo_dev!DH75,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AD75<>0,Immo_blind!$AI74-Immo_dev!DI75,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AE75<>0,Immo_blind!$AI74-Immo_dev!DJ75,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AF75<>0,Immo_blind!$AI74-Immo_dev!DK75,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AG75<>0,Immo_blind!$AI74-Immo_dev!DL75,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AH75<>0,Immo_blind!$AI74-Immo_dev!DM75,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AI75<>0,Immo_blind!$AI74-Immo_dev!DN75,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ75<>0,Immo_blind!$AI74-Immo_dev!DO75,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AK75<>0,Immo_blind!$AI74-Immo_dev!DP75,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AL75<>0,Immo_blind!$AI74-Immo_dev!DQ75,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AM75<>0,Immo_blind!$AI74-Immo_dev!DR75,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AN75<>0,Immo_blind!$AI74-Immo_dev!DS75,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AO75<>0,Immo_blind!$AI74-Immo_dev!DT75,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AP75<>0,Immo_blind!$AI74-Immo_dev!DU75,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ75<>0,Immo_blind!$AI74-Immo_dev!DV75,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AR75<>0,Immo_blind!$AI74-Immo_dev!DW75,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AS75<>0,Immo_blind!$AI74-Immo_dev!DX75,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AT75<>0,Immo_blind!$AI74-Immo_dev!DY75,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AU75<>0,Immo_blind!$AI74-Immo_dev!DZ75,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AV75<>0,Immo_blind!$AI74-Immo_dev!EA75,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AW75<>0,Immo_blind!$AI74-Immo_dev!EB75,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AX75<>0,Immo_blind!$AI74-Immo_dev!EC75,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AY75<>0,Immo_blind!$AI74-Immo_dev!ED75,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ75<>0,Immo_blind!$AI74-Immo_dev!EE75,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BA75<>0,Immo_blind!$AI74-Immo_dev!EF75,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BB75<>0,Immo_blind!$AI74-Immo_dev!EG75,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BC75<>0,Immo_blind!$AI74-Immo_dev!EH75,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BD75<>0,Immo_blind!$AI74-Immo_dev!EI75,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BE75<>0,Immo_blind!$AI74-Immo_dev!EJ75,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BF75<>0,Immo_blind!$AI74-Immo_dev!EK75,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BG75<>0,Immo_blind!$AI74-Immo_dev!EL75,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BH75<>0,Immo_blind!$AI74-Immo_dev!EM75,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BI75<>0,Immo_blind!$AI74-Immo_dev!EN75,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ75<>0,Immo_blind!$AI74-Immo_dev!EO75,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BK75<>0,Immo_blind!$AI74-Immo_dev!EP75,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BL75<>0,Immo_blind!$AI74-Immo_dev!EQ75,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BM75<>0,Immo_blind!$AI74-Immo_dev!ER75,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BN75<>0,Immo_blind!$AI74-Immo_dev!ES75,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BO75<>0,Immo_blind!$AI74-Immo_dev!ET75,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BP75<>0,Immo_blind!$AI74-Immo_dev!EU75,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ75<>0,Immo_blind!$AI74-Immo_dev!EV75,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BR75<>0,Immo_blind!$AI74-Immo_dev!EW75,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BS75<>0,Immo_blind!$AI74-Immo_dev!EX75,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BT75<>0,Immo_blind!$AI74-Immo_dev!EY75,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BU75<>0,Immo_blind!$AI74-Immo_dev!EZ75,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BV75<>0,Immo_blind!$AI74-Immo_dev!FA75,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BW75<>0,Immo_blind!$AI74-Immo_dev!FB75,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BX75<>0,Immo_blind!$AI74-Immo_dev!FC75,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BY75<>0,Immo_blind!$AI74-Immo_dev!FD75,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ75<>0,Immo_blind!$AI74-Immo_dev!FE75,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CA75<>0,Immo_blind!$AI74-Immo_dev!FF75,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CB75<>0,Immo_blind!$AI74-Immo_dev!FG75,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CC75<>0,Immo_blind!$AI74-Immo_dev!FH75,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CD75<>0,Immo_blind!$AI74-Immo_dev!FI75,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CE75<>0,Immo_blind!$AI74-Immo_dev!FJ75,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CF75<>0,Immo_blind!$AI74-Immo_dev!FK75,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CG75<>0,Immo_blind!$AI74-Immo_dev!FL75,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CH75<>0,Immo_blind!$AI74-Immo_dev!FM75,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F75,Immo_blind!$A$3:$A$93,0),0,\nIF(CI75<>0,Immo_blind!$AI74-Immo_dev!FN75,0)),0)","v":0}]
[2092,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2092},{"$f":"IFERROR(IF(G$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(F76-(Immo_blind!$AI75-F76*Immo_blind!$AN75)>0,F76-(Immo_blind!$AI75-F76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(G76-(Immo_blind!$AI75-G76*Immo_blind!$AN75)>0,G76-(Immo_blind!$AI75-G76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(H76-(Immo_blind!$AI75-H76*Immo_blind!$AN75)>0,H76-(Immo_blind!$AI75-H76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(I76-(Immo_blind!$AI75-I76*Immo_blind!$AN75)>0,I76-(Immo_blind!$AI75-I76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(J76-(Immo_blind!$AI75-J76*Immo_blind!$AN75)>0,J76-(Immo_blind!$AI75-J76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(K76-(Immo_blind!$AI75-K76*Immo_blind!$AN75)>0,K76-(Immo_blind!$AI75-K76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(L76-(Immo_blind!$AI75-L76*Immo_blind!$AN75)>0,L76-(Immo_blind!$AI75-L76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(M76-(Immo_blind!$AI75-M76*Immo_blind!$AN75)>0,M76-(Immo_blind!$AI75-M76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(N76-(Immo_blind!$AI75-N76*Immo_blind!$AN75)>0,N76-(Immo_blind!$AI75-N76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(O76-(Immo_blind!$AI75-O76*Immo_blind!$AN75)>0,O76-(Immo_blind!$AI75-O76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(P76-(Immo_blind!$AI75-P76*Immo_blind!$AN75)>0,P76-(Immo_blind!$AI75-P76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(Q76-(Immo_blind!$AI75-Q76*Immo_blind!$AN75)>0,Q76-(Immo_blind!$AI75-Q76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(R76-(Immo_blind!$AI75-R76*Immo_blind!$AN75)>0,R76-(Immo_blind!$AI75-R76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(S76-(Immo_blind!$AI75-S76*Immo_blind!$AN75)>0,S76-(Immo_blind!$AI75-S76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(T76-(Immo_blind!$AI75-T76*Immo_blind!$AN75)>0,T76-(Immo_blind!$AI75-T76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(U76-(Immo_blind!$AI75-U76*Immo_blind!$AN75)>0,U76-(Immo_blind!$AI75-U76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(V76-(Immo_blind!$AI75-V76*Immo_blind!$AN75)>0,V76-(Immo_blind!$AI75-V76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(W76-(Immo_blind!$AI75-W76*Immo_blind!$AN75)>0,W76-(Immo_blind!$AI75-W76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(X76-(Immo_blind!$AI75-X76*Immo_blind!$AN75)>0,X76-(Immo_blind!$AI75-X76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(Y76-(Immo_blind!$AI75-Y76*Immo_blind!$AN75)>0,Y76-(Immo_blind!$AI75-Y76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(Z76-(Immo_blind!$AI75-Z76*Immo_blind!$AN75)>0,Z76-(Immo_blind!$AI75-Z76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AA76-(Immo_blind!$AI75-AA76*Immo_blind!$AN75)>0,AA76-(Immo_blind!$AI75-AA76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AB76-(Immo_blind!$AI75-AB76*Immo_blind!$AN75)>0,AB76-(Immo_blind!$AI75-AB76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AC76-(Immo_blind!$AI75-AC76*Immo_blind!$AN75)>0,AC76-(Immo_blind!$AI75-AC76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AD76-(Immo_blind!$AI75-AD76*Immo_blind!$AN75)>0,AD76-(Immo_blind!$AI75-AD76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AE76-(Immo_blind!$AI75-AE76*Immo_blind!$AN75)>0,AE76-(Immo_blind!$AI75-AE76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AF76-(Immo_blind!$AI75-AF76*Immo_blind!$AN75)>0,AF76-(Immo_blind!$AI75-AF76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AG76-(Immo_blind!$AI75-AG76*Immo_blind!$AN75)>0,AG76-(Immo_blind!$AI75-AG76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AH76-(Immo_blind!$AI75-AH76*Immo_blind!$AN75)>0,AH76-(Immo_blind!$AI75-AH76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AI76-(Immo_blind!$AI75-AI76*Immo_blind!$AN75)>0,AI76-(Immo_blind!$AI75-AI76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AJ76-(Immo_blind!$AI75-AJ76*Immo_blind!$AN75)>0,AJ76-(Immo_blind!$AI75-AJ76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AK76-(Immo_blind!$AI75-AK76*Immo_blind!$AN75)>0,AK76-(Immo_blind!$AI75-AK76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AL76-(Immo_blind!$AI75-AL76*Immo_blind!$AN75)>0,AL76-(Immo_blind!$AI75-AL76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AM76-(Immo_blind!$AI75-AM76*Immo_blind!$AN75)>0,AM76-(Immo_blind!$AI75-AM76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AN76-(Immo_blind!$AI75-AN76*Immo_blind!$AN75)>0,AN76-(Immo_blind!$AI75-AN76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AO76-(Immo_blind!$AI75-AO76*Immo_blind!$AN75)>0,AO76-(Immo_blind!$AI75-AO76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AP76-(Immo_blind!$AI75-AP76*Immo_blind!$AN75)>0,AP76-(Immo_blind!$AI75-AP76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AQ76-(Immo_blind!$AI75-AQ76*Immo_blind!$AN75)>0,AQ76-(Immo_blind!$AI75-AQ76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AR76-(Immo_blind!$AI75-AR76*Immo_blind!$AN75)>0,AR76-(Immo_blind!$AI75-AR76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AS76-(Immo_blind!$AI75-AS76*Immo_blind!$AN75)>0,AS76-(Immo_blind!$AI75-AS76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AT76-(Immo_blind!$AI75-AT76*Immo_blind!$AN75)>0,AT76-(Immo_blind!$AI75-AT76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AU76-(Immo_blind!$AI75-AU76*Immo_blind!$AN75)>0,AU76-(Immo_blind!$AI75-AU76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AV76-(Immo_blind!$AI75-AV76*Immo_blind!$AN75)>0,AV76-(Immo_blind!$AI75-AV76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AW76-(Immo_blind!$AI75-AW76*Immo_blind!$AN75)>0,AW76-(Immo_blind!$AI75-AW76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AX76-(Immo_blind!$AI75-AX76*Immo_blind!$AN75)>0,AX76-(Immo_blind!$AI75-AX76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AY76-(Immo_blind!$AI75-AY76*Immo_blind!$AN75)>0,AY76-(Immo_blind!$AI75-AY76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(AZ76-(Immo_blind!$AI75-AZ76*Immo_blind!$AN75)>0,AZ76-(Immo_blind!$AI75-AZ76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BA76-(Immo_blind!$AI75-BA76*Immo_blind!$AN75)>0,BA76-(Immo_blind!$AI75-BA76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BB76-(Immo_blind!$AI75-BB76*Immo_blind!$AN75)>0,BB76-(Immo_blind!$AI75-BB76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BC76-(Immo_blind!$AI75-BC76*Immo_blind!$AN75)>0,BC76-(Immo_blind!$AI75-BC76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BD76-(Immo_blind!$AI75-BD76*Immo_blind!$AN75)>0,BD76-(Immo_blind!$AI75-BD76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BE76-(Immo_blind!$AI75-BE76*Immo_blind!$AN75)>0,BE76-(Immo_blind!$AI75-BE76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BF76-(Immo_blind!$AI75-BF76*Immo_blind!$AN75)>0,BF76-(Immo_blind!$AI75-BF76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BG76-(Immo_blind!$AI75-BG76*Immo_blind!$AN75)>0,BG76-(Immo_blind!$AI75-BG76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BH76-(Immo_blind!$AI75-BH76*Immo_blind!$AN75)>0,BH76-(Immo_blind!$AI75-BH76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BI76-(Immo_blind!$AI75-BI76*Immo_blind!$AN75)>0,BI76-(Immo_blind!$AI75-BI76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BJ76-(Immo_blind!$AI75-BJ76*Immo_blind!$AN75)>0,BJ76-(Immo_blind!$AI75-BJ76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BK76-(Immo_blind!$AI75-BK76*Immo_blind!$AN75)>0,BK76-(Immo_blind!$AI75-BK76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BL76-(Immo_blind!$AI75-BL76*Immo_blind!$AN75)>0,BL76-(Immo_blind!$AI75-BL76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BM76-(Immo_blind!$AI75-BM76*Immo_blind!$AN75)>0,BM76-(Immo_blind!$AI75-BM76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BN76-(Immo_blind!$AI75-BN76*Immo_blind!$AN75)>0,BN76-(Immo_blind!$AI75-BN76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BO76-(Immo_blind!$AI75-BO76*Immo_blind!$AN75)>0,BO76-(Immo_blind!$AI75-BO76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BP76-(Immo_blind!$AI75-BP76*Immo_blind!$AN75)>0,BP76-(Immo_blind!$AI75-BP76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BQ76-(Immo_blind!$AI75-BQ76*Immo_blind!$AN75)>0,BQ76-(Immo_blind!$AI75-BQ76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BR76-(Immo_blind!$AI75-BR76*Immo_blind!$AN75)>0,BR76-(Immo_blind!$AI75-BR76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BS76-(Immo_blind!$AI75-BS76*Immo_blind!$AN75)>0,BS76-(Immo_blind!$AI75-BS76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BT76-(Immo_blind!$AI75-BT76*Immo_blind!$AN75)>0,BT76-(Immo_blind!$AI75-BT76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BU76-(Immo_blind!$AI75-BU76*Immo_blind!$AN75)>0,BU76-(Immo_blind!$AI75-BU76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BV76-(Immo_blind!$AI75-BV76*Immo_blind!$AN75)>0,BV76-(Immo_blind!$AI75-BV76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BW76-(Immo_blind!$AI75-BW76*Immo_blind!$AN75)>0,BW76-(Immo_blind!$AI75-BW76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BX76-(Immo_blind!$AI75-BX76*Immo_blind!$AN75)>0,BX76-(Immo_blind!$AI75-BX76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BY76-(Immo_blind!$AI75-BY76*Immo_blind!$AN75)>0,BY76-(Immo_blind!$AI75-BY76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(BZ76-(Immo_blind!$AI75-BZ76*Immo_blind!$AN75)>0,BZ76-(Immo_blind!$AI75-BZ76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(CA76-(Immo_blind!$AI75-CA76*Immo_blind!$AN75)>0,CA76-(Immo_blind!$AI75-CA76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(CB76-(Immo_blind!$AI75-CB76*Immo_blind!$AN75)>0,CB76-(Immo_blind!$AI75-CB76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(CC76-(Immo_blind!$AI75-CC76*Immo_blind!$AN75)>0,CC76-(Immo_blind!$AI75-CC76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(CD76-(Immo_blind!$AI75-CD76*Immo_blind!$AN75)>0,CD76-(Immo_blind!$AI75-CD76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(CE76-(Immo_blind!$AI75-CE76*Immo_blind!$AN75)>0,CE76-(Immo_blind!$AI75-CE76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(CF76-(Immo_blind!$AI75-CF76*Immo_blind!$AN75)>0,CF76-(Immo_blind!$AI75-CF76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(CG76-(Immo_blind!$AI75-CG76*Immo_blind!$AN75)>0,CG76-(Immo_blind!$AI75-CG76*Immo_blind!$AN75),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F76,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F76,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA75,\nIF(CH76-(Immo_blind!$AI75-CH76*Immo_blind!$AN75)>0,CH76-(Immo_blind!$AI75-CH76*Immo_blind!$AN75),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2092},{"$f":"IFERROR(IF(CL$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nG76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nH76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nI76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nJ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nK76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nL76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nM76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nN76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nO76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nP76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nQ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nR76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nS76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nT76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nU76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nV76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nW76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nX76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nY76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nZ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAA76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAB76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAC76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAD76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAE76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAF76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAG76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAH76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAI76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAJ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAK76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAL76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAM76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAN76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAO76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAP76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAQ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAR76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAS76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAT76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAU76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAV76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAW76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAX76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAY76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nAZ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBA76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBB76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBC76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBD76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBE76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBF76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBG76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBH76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBI76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBJ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBK76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBL76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBM76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBN76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBO76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBP76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBQ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBR76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBS76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBT76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBU76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBV76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBW76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBX76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBY76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nBZ76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCA76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCB76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCC76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCD76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCE76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCF76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCG76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCH76*Immo_blind!$AN75),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nCI76*Immo_blind!$AN75),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2092},{"$f":"IFERROR(IF(FQ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(G76<>0,Immo_blind!$AI75-Immo_dev!CL76,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(H76<>0,Immo_blind!$AI75-Immo_dev!CM76,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(I76<>0,Immo_blind!$AI75-Immo_dev!CN76,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(J76<>0,Immo_blind!$AI75-Immo_dev!CO76,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(K76<>0,Immo_blind!$AI75-Immo_dev!CP76,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(L76<>0,Immo_blind!$AI75-Immo_dev!CQ76,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(M76<>0,Immo_blind!$AI75-Immo_dev!CR76,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(N76<>0,Immo_blind!$AI75-Immo_dev!CS76,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(O76<>0,Immo_blind!$AI75-Immo_dev!CT76,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(P76<>0,Immo_blind!$AI75-Immo_dev!CU76,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(Q76<>0,Immo_blind!$AI75-Immo_dev!CV76,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(R76<>0,Immo_blind!$AI75-Immo_dev!CW76,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(S76<>0,Immo_blind!$AI75-Immo_dev!CX76,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(T76<>0,Immo_blind!$AI75-Immo_dev!CY76,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(U76<>0,Immo_blind!$AI75-Immo_dev!CZ76,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(V76<>0,Immo_blind!$AI75-Immo_dev!DA76,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(W76<>0,Immo_blind!$AI75-Immo_dev!DB76,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(X76<>0,Immo_blind!$AI75-Immo_dev!DC76,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(Y76<>0,Immo_blind!$AI75-Immo_dev!DD76,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(Z76<>0,Immo_blind!$AI75-Immo_dev!DE76,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AA76<>0,Immo_blind!$AI75-Immo_dev!DF76,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AB76<>0,Immo_blind!$AI75-Immo_dev!DG76,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AC76<>0,Immo_blind!$AI75-Immo_dev!DH76,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AD76<>0,Immo_blind!$AI75-Immo_dev!DI76,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AE76<>0,Immo_blind!$AI75-Immo_dev!DJ76,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AF76<>0,Immo_blind!$AI75-Immo_dev!DK76,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AG76<>0,Immo_blind!$AI75-Immo_dev!DL76,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AH76<>0,Immo_blind!$AI75-Immo_dev!DM76,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AI76<>0,Immo_blind!$AI75-Immo_dev!DN76,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ76<>0,Immo_blind!$AI75-Immo_dev!DO76,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AK76<>0,Immo_blind!$AI75-Immo_dev!DP76,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AL76<>0,Immo_blind!$AI75-Immo_dev!DQ76,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AM76<>0,Immo_blind!$AI75-Immo_dev!DR76,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AN76<>0,Immo_blind!$AI75-Immo_dev!DS76,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AO76<>0,Immo_blind!$AI75-Immo_dev!DT76,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AP76<>0,Immo_blind!$AI75-Immo_dev!DU76,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ76<>0,Immo_blind!$AI75-Immo_dev!DV76,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AR76<>0,Immo_blind!$AI75-Immo_dev!DW76,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AS76<>0,Immo_blind!$AI75-Immo_dev!DX76,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AT76<>0,Immo_blind!$AI75-Immo_dev!DY76,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AU76<>0,Immo_blind!$AI75-Immo_dev!DZ76,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AV76<>0,Immo_blind!$AI75-Immo_dev!EA76,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AW76<>0,Immo_blind!$AI75-Immo_dev!EB76,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AX76<>0,Immo_blind!$AI75-Immo_dev!EC76,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AY76<>0,Immo_blind!$AI75-Immo_dev!ED76,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ76<>0,Immo_blind!$AI75-Immo_dev!EE76,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BA76<>0,Immo_blind!$AI75-Immo_dev!EF76,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BB76<>0,Immo_blind!$AI75-Immo_dev!EG76,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BC76<>0,Immo_blind!$AI75-Immo_dev!EH76,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BD76<>0,Immo_blind!$AI75-Immo_dev!EI76,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BE76<>0,Immo_blind!$AI75-Immo_dev!EJ76,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BF76<>0,Immo_blind!$AI75-Immo_dev!EK76,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BG76<>0,Immo_blind!$AI75-Immo_dev!EL76,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BH76<>0,Immo_blind!$AI75-Immo_dev!EM76,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BI76<>0,Immo_blind!$AI75-Immo_dev!EN76,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ76<>0,Immo_blind!$AI75-Immo_dev!EO76,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BK76<>0,Immo_blind!$AI75-Immo_dev!EP76,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BL76<>0,Immo_blind!$AI75-Immo_dev!EQ76,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BM76<>0,Immo_blind!$AI75-Immo_dev!ER76,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BN76<>0,Immo_blind!$AI75-Immo_dev!ES76,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BO76<>0,Immo_blind!$AI75-Immo_dev!ET76,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BP76<>0,Immo_blind!$AI75-Immo_dev!EU76,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ76<>0,Immo_blind!$AI75-Immo_dev!EV76,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BR76<>0,Immo_blind!$AI75-Immo_dev!EW76,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BS76<>0,Immo_blind!$AI75-Immo_dev!EX76,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BT76<>0,Immo_blind!$AI75-Immo_dev!EY76,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BU76<>0,Immo_blind!$AI75-Immo_dev!EZ76,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BV76<>0,Immo_blind!$AI75-Immo_dev!FA76,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BW76<>0,Immo_blind!$AI75-Immo_dev!FB76,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BX76<>0,Immo_blind!$AI75-Immo_dev!FC76,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BY76<>0,Immo_blind!$AI75-Immo_dev!FD76,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ76<>0,Immo_blind!$AI75-Immo_dev!FE76,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CA76<>0,Immo_blind!$AI75-Immo_dev!FF76,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CB76<>0,Immo_blind!$AI75-Immo_dev!FG76,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CC76<>0,Immo_blind!$AI75-Immo_dev!FH76,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CD76<>0,Immo_blind!$AI75-Immo_dev!FI76,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CE76<>0,Immo_blind!$AI75-Immo_dev!FJ76,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CF76<>0,Immo_blind!$AI75-Immo_dev!FK76,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CG76<>0,Immo_blind!$AI75-Immo_dev!FL76,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CH76<>0,Immo_blind!$AI75-Immo_dev!FM76,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F76,Immo_blind!$A$3:$A$93,0),0,\nIF(CI76<>0,Immo_blind!$AI75-Immo_dev!FN76,0)),0)","v":0}]
[2093,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2093},{"$f":"IFERROR(IF(G$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(F77-(Immo_blind!$AI76-F77*Immo_blind!$AN76)>0,F77-(Immo_blind!$AI76-F77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(G77-(Immo_blind!$AI76-G77*Immo_blind!$AN76)>0,G77-(Immo_blind!$AI76-G77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(H77-(Immo_blind!$AI76-H77*Immo_blind!$AN76)>0,H77-(Immo_blind!$AI76-H77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(I77-(Immo_blind!$AI76-I77*Immo_blind!$AN76)>0,I77-(Immo_blind!$AI76-I77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(J77-(Immo_blind!$AI76-J77*Immo_blind!$AN76)>0,J77-(Immo_blind!$AI76-J77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(K77-(Immo_blind!$AI76-K77*Immo_blind!$AN76)>0,K77-(Immo_blind!$AI76-K77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(L77-(Immo_blind!$AI76-L77*Immo_blind!$AN76)>0,L77-(Immo_blind!$AI76-L77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(M77-(Immo_blind!$AI76-M77*Immo_blind!$AN76)>0,M77-(Immo_blind!$AI76-M77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(N77-(Immo_blind!$AI76-N77*Immo_blind!$AN76)>0,N77-(Immo_blind!$AI76-N77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(O77-(Immo_blind!$AI76-O77*Immo_blind!$AN76)>0,O77-(Immo_blind!$AI76-O77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(P77-(Immo_blind!$AI76-P77*Immo_blind!$AN76)>0,P77-(Immo_blind!$AI76-P77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(Q77-(Immo_blind!$AI76-Q77*Immo_blind!$AN76)>0,Q77-(Immo_blind!$AI76-Q77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(R77-(Immo_blind!$AI76-R77*Immo_blind!$AN76)>0,R77-(Immo_blind!$AI76-R77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(S77-(Immo_blind!$AI76-S77*Immo_blind!$AN76)>0,S77-(Immo_blind!$AI76-S77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(T77-(Immo_blind!$AI76-T77*Immo_blind!$AN76)>0,T77-(Immo_blind!$AI76-T77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(U77-(Immo_blind!$AI76-U77*Immo_blind!$AN76)>0,U77-(Immo_blind!$AI76-U77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(V77-(Immo_blind!$AI76-V77*Immo_blind!$AN76)>0,V77-(Immo_blind!$AI76-V77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(W77-(Immo_blind!$AI76-W77*Immo_blind!$AN76)>0,W77-(Immo_blind!$AI76-W77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(X77-(Immo_blind!$AI76-X77*Immo_blind!$AN76)>0,X77-(Immo_blind!$AI76-X77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(Y77-(Immo_blind!$AI76-Y77*Immo_blind!$AN76)>0,Y77-(Immo_blind!$AI76-Y77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(Z77-(Immo_blind!$AI76-Z77*Immo_blind!$AN76)>0,Z77-(Immo_blind!$AI76-Z77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AA77-(Immo_blind!$AI76-AA77*Immo_blind!$AN76)>0,AA77-(Immo_blind!$AI76-AA77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AB77-(Immo_blind!$AI76-AB77*Immo_blind!$AN76)>0,AB77-(Immo_blind!$AI76-AB77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AC77-(Immo_blind!$AI76-AC77*Immo_blind!$AN76)>0,AC77-(Immo_blind!$AI76-AC77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AD77-(Immo_blind!$AI76-AD77*Immo_blind!$AN76)>0,AD77-(Immo_blind!$AI76-AD77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AE77-(Immo_blind!$AI76-AE77*Immo_blind!$AN76)>0,AE77-(Immo_blind!$AI76-AE77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AF77-(Immo_blind!$AI76-AF77*Immo_blind!$AN76)>0,AF77-(Immo_blind!$AI76-AF77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AG77-(Immo_blind!$AI76-AG77*Immo_blind!$AN76)>0,AG77-(Immo_blind!$AI76-AG77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AH77-(Immo_blind!$AI76-AH77*Immo_blind!$AN76)>0,AH77-(Immo_blind!$AI76-AH77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AI77-(Immo_blind!$AI76-AI77*Immo_blind!$AN76)>0,AI77-(Immo_blind!$AI76-AI77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AJ77-(Immo_blind!$AI76-AJ77*Immo_blind!$AN76)>0,AJ77-(Immo_blind!$AI76-AJ77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AK77-(Immo_blind!$AI76-AK77*Immo_blind!$AN76)>0,AK77-(Immo_blind!$AI76-AK77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AL77-(Immo_blind!$AI76-AL77*Immo_blind!$AN76)>0,AL77-(Immo_blind!$AI76-AL77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AM77-(Immo_blind!$AI76-AM77*Immo_blind!$AN76)>0,AM77-(Immo_blind!$AI76-AM77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AN77-(Immo_blind!$AI76-AN77*Immo_blind!$AN76)>0,AN77-(Immo_blind!$AI76-AN77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AO77-(Immo_blind!$AI76-AO77*Immo_blind!$AN76)>0,AO77-(Immo_blind!$AI76-AO77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AP77-(Immo_blind!$AI76-AP77*Immo_blind!$AN76)>0,AP77-(Immo_blind!$AI76-AP77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AQ77-(Immo_blind!$AI76-AQ77*Immo_blind!$AN76)>0,AQ77-(Immo_blind!$AI76-AQ77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AR77-(Immo_blind!$AI76-AR77*Immo_blind!$AN76)>0,AR77-(Immo_blind!$AI76-AR77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AS77-(Immo_blind!$AI76-AS77*Immo_blind!$AN76)>0,AS77-(Immo_blind!$AI76-AS77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AT77-(Immo_blind!$AI76-AT77*Immo_blind!$AN76)>0,AT77-(Immo_blind!$AI76-AT77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AU77-(Immo_blind!$AI76-AU77*Immo_blind!$AN76)>0,AU77-(Immo_blind!$AI76-AU77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AV77-(Immo_blind!$AI76-AV77*Immo_blind!$AN76)>0,AV77-(Immo_blind!$AI76-AV77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AW77-(Immo_blind!$AI76-AW77*Immo_blind!$AN76)>0,AW77-(Immo_blind!$AI76-AW77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AX77-(Immo_blind!$AI76-AX77*Immo_blind!$AN76)>0,AX77-(Immo_blind!$AI76-AX77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AY77-(Immo_blind!$AI76-AY77*Immo_blind!$AN76)>0,AY77-(Immo_blind!$AI76-AY77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(AZ77-(Immo_blind!$AI76-AZ77*Immo_blind!$AN76)>0,AZ77-(Immo_blind!$AI76-AZ77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BA77-(Immo_blind!$AI76-BA77*Immo_blind!$AN76)>0,BA77-(Immo_blind!$AI76-BA77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BB77-(Immo_blind!$AI76-BB77*Immo_blind!$AN76)>0,BB77-(Immo_blind!$AI76-BB77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BC77-(Immo_blind!$AI76-BC77*Immo_blind!$AN76)>0,BC77-(Immo_blind!$AI76-BC77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BD77-(Immo_blind!$AI76-BD77*Immo_blind!$AN76)>0,BD77-(Immo_blind!$AI76-BD77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BE77-(Immo_blind!$AI76-BE77*Immo_blind!$AN76)>0,BE77-(Immo_blind!$AI76-BE77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BF77-(Immo_blind!$AI76-BF77*Immo_blind!$AN76)>0,BF77-(Immo_blind!$AI76-BF77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BG77-(Immo_blind!$AI76-BG77*Immo_blind!$AN76)>0,BG77-(Immo_blind!$AI76-BG77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BH77-(Immo_blind!$AI76-BH77*Immo_blind!$AN76)>0,BH77-(Immo_blind!$AI76-BH77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BI77-(Immo_blind!$AI76-BI77*Immo_blind!$AN76)>0,BI77-(Immo_blind!$AI76-BI77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BJ77-(Immo_blind!$AI76-BJ77*Immo_blind!$AN76)>0,BJ77-(Immo_blind!$AI76-BJ77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BK77-(Immo_blind!$AI76-BK77*Immo_blind!$AN76)>0,BK77-(Immo_blind!$AI76-BK77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BL77-(Immo_blind!$AI76-BL77*Immo_blind!$AN76)>0,BL77-(Immo_blind!$AI76-BL77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BM77-(Immo_blind!$AI76-BM77*Immo_blind!$AN76)>0,BM77-(Immo_blind!$AI76-BM77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BN77-(Immo_blind!$AI76-BN77*Immo_blind!$AN76)>0,BN77-(Immo_blind!$AI76-BN77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BO77-(Immo_blind!$AI76-BO77*Immo_blind!$AN76)>0,BO77-(Immo_blind!$AI76-BO77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BP77-(Immo_blind!$AI76-BP77*Immo_blind!$AN76)>0,BP77-(Immo_blind!$AI76-BP77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BQ77-(Immo_blind!$AI76-BQ77*Immo_blind!$AN76)>0,BQ77-(Immo_blind!$AI76-BQ77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BR77-(Immo_blind!$AI76-BR77*Immo_blind!$AN76)>0,BR77-(Immo_blind!$AI76-BR77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BS77-(Immo_blind!$AI76-BS77*Immo_blind!$AN76)>0,BS77-(Immo_blind!$AI76-BS77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BT77-(Immo_blind!$AI76-BT77*Immo_blind!$AN76)>0,BT77-(Immo_blind!$AI76-BT77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BU77-(Immo_blind!$AI76-BU77*Immo_blind!$AN76)>0,BU77-(Immo_blind!$AI76-BU77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BV77-(Immo_blind!$AI76-BV77*Immo_blind!$AN76)>0,BV77-(Immo_blind!$AI76-BV77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BW77-(Immo_blind!$AI76-BW77*Immo_blind!$AN76)>0,BW77-(Immo_blind!$AI76-BW77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BX77-(Immo_blind!$AI76-BX77*Immo_blind!$AN76)>0,BX77-(Immo_blind!$AI76-BX77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BY77-(Immo_blind!$AI76-BY77*Immo_blind!$AN76)>0,BY77-(Immo_blind!$AI76-BY77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(BZ77-(Immo_blind!$AI76-BZ77*Immo_blind!$AN76)>0,BZ77-(Immo_blind!$AI76-BZ77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(CA77-(Immo_blind!$AI76-CA77*Immo_blind!$AN76)>0,CA77-(Immo_blind!$AI76-CA77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(CB77-(Immo_blind!$AI76-CB77*Immo_blind!$AN76)>0,CB77-(Immo_blind!$AI76-CB77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(CC77-(Immo_blind!$AI76-CC77*Immo_blind!$AN76)>0,CC77-(Immo_blind!$AI76-CC77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(CD77-(Immo_blind!$AI76-CD77*Immo_blind!$AN76)>0,CD77-(Immo_blind!$AI76-CD77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(CE77-(Immo_blind!$AI76-CE77*Immo_blind!$AN76)>0,CE77-(Immo_blind!$AI76-CE77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(CF77-(Immo_blind!$AI76-CF77*Immo_blind!$AN76)>0,CF77-(Immo_blind!$AI76-CF77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(CG77-(Immo_blind!$AI76-CG77*Immo_blind!$AN76)>0,CG77-(Immo_blind!$AI76-CG77*Immo_blind!$AN76),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F77,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F77,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA76,\nIF(CH77-(Immo_blind!$AI76-CH77*Immo_blind!$AN76)>0,CH77-(Immo_blind!$AI76-CH77*Immo_blind!$AN76),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2093},{"$f":"IFERROR(IF(CL$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nG77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nH77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nI77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nJ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nK77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nL77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nM77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nN77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nO77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nP77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nQ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nR77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nS77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nT77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nU77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nV77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nW77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nX77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nY77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nZ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAA77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAB77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAC77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAD77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAE77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAF77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAG77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAH77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAI77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAJ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAK77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAL77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAM77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAN77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAO77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAP77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAQ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAR77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAS77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAT77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAU77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAV77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAW77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAX77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAY77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nAZ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBA77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBB77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBC77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBD77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBE77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBF77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBG77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBH77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBI77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBJ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBK77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBL77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBM77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBN77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBO77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBP77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBQ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBR77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBS77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBT77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBU77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBV77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBW77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBX77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBY77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nBZ77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCA77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCB77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCC77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCD77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCE77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCF77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCG77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCH77*Immo_blind!$AN76),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nCI77*Immo_blind!$AN76),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2093},{"$f":"IFERROR(IF(FQ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(G77<>0,Immo_blind!$AI76-Immo_dev!CL77,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(H77<>0,Immo_blind!$AI76-Immo_dev!CM77,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(I77<>0,Immo_blind!$AI76-Immo_dev!CN77,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(J77<>0,Immo_blind!$AI76-Immo_dev!CO77,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(K77<>0,Immo_blind!$AI76-Immo_dev!CP77,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(L77<>0,Immo_blind!$AI76-Immo_dev!CQ77,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(M77<>0,Immo_blind!$AI76-Immo_dev!CR77,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(N77<>0,Immo_blind!$AI76-Immo_dev!CS77,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(O77<>0,Immo_blind!$AI76-Immo_dev!CT77,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(P77<>0,Immo_blind!$AI76-Immo_dev!CU77,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(Q77<>0,Immo_blind!$AI76-Immo_dev!CV77,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(R77<>0,Immo_blind!$AI76-Immo_dev!CW77,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(S77<>0,Immo_blind!$AI76-Immo_dev!CX77,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(T77<>0,Immo_blind!$AI76-Immo_dev!CY77,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(U77<>0,Immo_blind!$AI76-Immo_dev!CZ77,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(V77<>0,Immo_blind!$AI76-Immo_dev!DA77,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(W77<>0,Immo_blind!$AI76-Immo_dev!DB77,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(X77<>0,Immo_blind!$AI76-Immo_dev!DC77,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(Y77<>0,Immo_blind!$AI76-Immo_dev!DD77,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(Z77<>0,Immo_blind!$AI76-Immo_dev!DE77,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AA77<>0,Immo_blind!$AI76-Immo_dev!DF77,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AB77<>0,Immo_blind!$AI76-Immo_dev!DG77,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AC77<>0,Immo_blind!$AI76-Immo_dev!DH77,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AD77<>0,Immo_blind!$AI76-Immo_dev!DI77,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AE77<>0,Immo_blind!$AI76-Immo_dev!DJ77,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AF77<>0,Immo_blind!$AI76-Immo_dev!DK77,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AG77<>0,Immo_blind!$AI76-Immo_dev!DL77,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AH77<>0,Immo_blind!$AI76-Immo_dev!DM77,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AI77<>0,Immo_blind!$AI76-Immo_dev!DN77,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ77<>0,Immo_blind!$AI76-Immo_dev!DO77,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AK77<>0,Immo_blind!$AI76-Immo_dev!DP77,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AL77<>0,Immo_blind!$AI76-Immo_dev!DQ77,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AM77<>0,Immo_blind!$AI76-Immo_dev!DR77,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AN77<>0,Immo_blind!$AI76-Immo_dev!DS77,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AO77<>0,Immo_blind!$AI76-Immo_dev!DT77,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AP77<>0,Immo_blind!$AI76-Immo_dev!DU77,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ77<>0,Immo_blind!$AI76-Immo_dev!DV77,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AR77<>0,Immo_blind!$AI76-Immo_dev!DW77,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AS77<>0,Immo_blind!$AI76-Immo_dev!DX77,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AT77<>0,Immo_blind!$AI76-Immo_dev!DY77,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AU77<>0,Immo_blind!$AI76-Immo_dev!DZ77,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AV77<>0,Immo_blind!$AI76-Immo_dev!EA77,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AW77<>0,Immo_blind!$AI76-Immo_dev!EB77,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AX77<>0,Immo_blind!$AI76-Immo_dev!EC77,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AY77<>0,Immo_blind!$AI76-Immo_dev!ED77,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ77<>0,Immo_blind!$AI76-Immo_dev!EE77,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BA77<>0,Immo_blind!$AI76-Immo_dev!EF77,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BB77<>0,Immo_blind!$AI76-Immo_dev!EG77,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BC77<>0,Immo_blind!$AI76-Immo_dev!EH77,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BD77<>0,Immo_blind!$AI76-Immo_dev!EI77,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BE77<>0,Immo_blind!$AI76-Immo_dev!EJ77,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BF77<>0,Immo_blind!$AI76-Immo_dev!EK77,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BG77<>0,Immo_blind!$AI76-Immo_dev!EL77,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BH77<>0,Immo_blind!$AI76-Immo_dev!EM77,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BI77<>0,Immo_blind!$AI76-Immo_dev!EN77,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ77<>0,Immo_blind!$AI76-Immo_dev!EO77,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BK77<>0,Immo_blind!$AI76-Immo_dev!EP77,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BL77<>0,Immo_blind!$AI76-Immo_dev!EQ77,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BM77<>0,Immo_blind!$AI76-Immo_dev!ER77,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BN77<>0,Immo_blind!$AI76-Immo_dev!ES77,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BO77<>0,Immo_blind!$AI76-Immo_dev!ET77,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BP77<>0,Immo_blind!$AI76-Immo_dev!EU77,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ77<>0,Immo_blind!$AI76-Immo_dev!EV77,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BR77<>0,Immo_blind!$AI76-Immo_dev!EW77,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BS77<>0,Immo_blind!$AI76-Immo_dev!EX77,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BT77<>0,Immo_blind!$AI76-Immo_dev!EY77,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BU77<>0,Immo_blind!$AI76-Immo_dev!EZ77,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BV77<>0,Immo_blind!$AI76-Immo_dev!FA77,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BW77<>0,Immo_blind!$AI76-Immo_dev!FB77,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BX77<>0,Immo_blind!$AI76-Immo_dev!FC77,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BY77<>0,Immo_blind!$AI76-Immo_dev!FD77,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ77<>0,Immo_blind!$AI76-Immo_dev!FE77,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CA77<>0,Immo_blind!$AI76-Immo_dev!FF77,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CB77<>0,Immo_blind!$AI76-Immo_dev!FG77,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CC77<>0,Immo_blind!$AI76-Immo_dev!FH77,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CD77<>0,Immo_blind!$AI76-Immo_dev!FI77,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CE77<>0,Immo_blind!$AI76-Immo_dev!FJ77,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CF77<>0,Immo_blind!$AI76-Immo_dev!FK77,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CG77<>0,Immo_blind!$AI76-Immo_dev!FL77,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CH77<>0,Immo_blind!$AI76-Immo_dev!FM77,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F77,Immo_blind!$A$3:$A$93,0),0,\nIF(CI77<>0,Immo_blind!$AI76-Immo_dev!FN77,0)),0)","v":0}]
[2094,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2094},{"$f":"IFERROR(IF(G$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(F78-(Immo_blind!$AI77-F78*Immo_blind!$AN77)>0,F78-(Immo_blind!$AI77-F78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(G78-(Immo_blind!$AI77-G78*Immo_blind!$AN77)>0,G78-(Immo_blind!$AI77-G78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(H78-(Immo_blind!$AI77-H78*Immo_blind!$AN77)>0,H78-(Immo_blind!$AI77-H78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(I78-(Immo_blind!$AI77-I78*Immo_blind!$AN77)>0,I78-(Immo_blind!$AI77-I78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(J78-(Immo_blind!$AI77-J78*Immo_blind!$AN77)>0,J78-(Immo_blind!$AI77-J78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(K78-(Immo_blind!$AI77-K78*Immo_blind!$AN77)>0,K78-(Immo_blind!$AI77-K78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(L78-(Immo_blind!$AI77-L78*Immo_blind!$AN77)>0,L78-(Immo_blind!$AI77-L78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(M78-(Immo_blind!$AI77-M78*Immo_blind!$AN77)>0,M78-(Immo_blind!$AI77-M78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(N78-(Immo_blind!$AI77-N78*Immo_blind!$AN77)>0,N78-(Immo_blind!$AI77-N78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(O78-(Immo_blind!$AI77-O78*Immo_blind!$AN77)>0,O78-(Immo_blind!$AI77-O78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(P78-(Immo_blind!$AI77-P78*Immo_blind!$AN77)>0,P78-(Immo_blind!$AI77-P78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(Q78-(Immo_blind!$AI77-Q78*Immo_blind!$AN77)>0,Q78-(Immo_blind!$AI77-Q78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(R78-(Immo_blind!$AI77-R78*Immo_blind!$AN77)>0,R78-(Immo_blind!$AI77-R78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(S78-(Immo_blind!$AI77-S78*Immo_blind!$AN77)>0,S78-(Immo_blind!$AI77-S78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(T78-(Immo_blind!$AI77-T78*Immo_blind!$AN77)>0,T78-(Immo_blind!$AI77-T78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(U78-(Immo_blind!$AI77-U78*Immo_blind!$AN77)>0,U78-(Immo_blind!$AI77-U78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(V78-(Immo_blind!$AI77-V78*Immo_blind!$AN77)>0,V78-(Immo_blind!$AI77-V78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(W78-(Immo_blind!$AI77-W78*Immo_blind!$AN77)>0,W78-(Immo_blind!$AI77-W78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(X78-(Immo_blind!$AI77-X78*Immo_blind!$AN77)>0,X78-(Immo_blind!$AI77-X78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(Y78-(Immo_blind!$AI77-Y78*Immo_blind!$AN77)>0,Y78-(Immo_blind!$AI77-Y78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(Z78-(Immo_blind!$AI77-Z78*Immo_blind!$AN77)>0,Z78-(Immo_blind!$AI77-Z78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AA78-(Immo_blind!$AI77-AA78*Immo_blind!$AN77)>0,AA78-(Immo_blind!$AI77-AA78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AB78-(Immo_blind!$AI77-AB78*Immo_blind!$AN77)>0,AB78-(Immo_blind!$AI77-AB78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AC78-(Immo_blind!$AI77-AC78*Immo_blind!$AN77)>0,AC78-(Immo_blind!$AI77-AC78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AD78-(Immo_blind!$AI77-AD78*Immo_blind!$AN77)>0,AD78-(Immo_blind!$AI77-AD78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AE78-(Immo_blind!$AI77-AE78*Immo_blind!$AN77)>0,AE78-(Immo_blind!$AI77-AE78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AF78-(Immo_blind!$AI77-AF78*Immo_blind!$AN77)>0,AF78-(Immo_blind!$AI77-AF78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AG78-(Immo_blind!$AI77-AG78*Immo_blind!$AN77)>0,AG78-(Immo_blind!$AI77-AG78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AH78-(Immo_blind!$AI77-AH78*Immo_blind!$AN77)>0,AH78-(Immo_blind!$AI77-AH78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AI78-(Immo_blind!$AI77-AI78*Immo_blind!$AN77)>0,AI78-(Immo_blind!$AI77-AI78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AJ78-(Immo_blind!$AI77-AJ78*Immo_blind!$AN77)>0,AJ78-(Immo_blind!$AI77-AJ78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AK78-(Immo_blind!$AI77-AK78*Immo_blind!$AN77)>0,AK78-(Immo_blind!$AI77-AK78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AL78-(Immo_blind!$AI77-AL78*Immo_blind!$AN77)>0,AL78-(Immo_blind!$AI77-AL78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AM78-(Immo_blind!$AI77-AM78*Immo_blind!$AN77)>0,AM78-(Immo_blind!$AI77-AM78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AN78-(Immo_blind!$AI77-AN78*Immo_blind!$AN77)>0,AN78-(Immo_blind!$AI77-AN78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AO78-(Immo_blind!$AI77-AO78*Immo_blind!$AN77)>0,AO78-(Immo_blind!$AI77-AO78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AP78-(Immo_blind!$AI77-AP78*Immo_blind!$AN77)>0,AP78-(Immo_blind!$AI77-AP78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AQ78-(Immo_blind!$AI77-AQ78*Immo_blind!$AN77)>0,AQ78-(Immo_blind!$AI77-AQ78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AR78-(Immo_blind!$AI77-AR78*Immo_blind!$AN77)>0,AR78-(Immo_blind!$AI77-AR78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AS78-(Immo_blind!$AI77-AS78*Immo_blind!$AN77)>0,AS78-(Immo_blind!$AI77-AS78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AT78-(Immo_blind!$AI77-AT78*Immo_blind!$AN77)>0,AT78-(Immo_blind!$AI77-AT78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AU78-(Immo_blind!$AI77-AU78*Immo_blind!$AN77)>0,AU78-(Immo_blind!$AI77-AU78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AV78-(Immo_blind!$AI77-AV78*Immo_blind!$AN77)>0,AV78-(Immo_blind!$AI77-AV78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AW78-(Immo_blind!$AI77-AW78*Immo_blind!$AN77)>0,AW78-(Immo_blind!$AI77-AW78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AX78-(Immo_blind!$AI77-AX78*Immo_blind!$AN77)>0,AX78-(Immo_blind!$AI77-AX78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AY78-(Immo_blind!$AI77-AY78*Immo_blind!$AN77)>0,AY78-(Immo_blind!$AI77-AY78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(AZ78-(Immo_blind!$AI77-AZ78*Immo_blind!$AN77)>0,AZ78-(Immo_blind!$AI77-AZ78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BA78-(Immo_blind!$AI77-BA78*Immo_blind!$AN77)>0,BA78-(Immo_blind!$AI77-BA78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BB78-(Immo_blind!$AI77-BB78*Immo_blind!$AN77)>0,BB78-(Immo_blind!$AI77-BB78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BC78-(Immo_blind!$AI77-BC78*Immo_blind!$AN77)>0,BC78-(Immo_blind!$AI77-BC78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BD78-(Immo_blind!$AI77-BD78*Immo_blind!$AN77)>0,BD78-(Immo_blind!$AI77-BD78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BE78-(Immo_blind!$AI77-BE78*Immo_blind!$AN77)>0,BE78-(Immo_blind!$AI77-BE78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BF78-(Immo_blind!$AI77-BF78*Immo_blind!$AN77)>0,BF78-(Immo_blind!$AI77-BF78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BG78-(Immo_blind!$AI77-BG78*Immo_blind!$AN77)>0,BG78-(Immo_blind!$AI77-BG78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BH78-(Immo_blind!$AI77-BH78*Immo_blind!$AN77)>0,BH78-(Immo_blind!$AI77-BH78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BI78-(Immo_blind!$AI77-BI78*Immo_blind!$AN77)>0,BI78-(Immo_blind!$AI77-BI78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BJ78-(Immo_blind!$AI77-BJ78*Immo_blind!$AN77)>0,BJ78-(Immo_blind!$AI77-BJ78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BK78-(Immo_blind!$AI77-BK78*Immo_blind!$AN77)>0,BK78-(Immo_blind!$AI77-BK78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BL78-(Immo_blind!$AI77-BL78*Immo_blind!$AN77)>0,BL78-(Immo_blind!$AI77-BL78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BM78-(Immo_blind!$AI77-BM78*Immo_blind!$AN77)>0,BM78-(Immo_blind!$AI77-BM78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BN78-(Immo_blind!$AI77-BN78*Immo_blind!$AN77)>0,BN78-(Immo_blind!$AI77-BN78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BO78-(Immo_blind!$AI77-BO78*Immo_blind!$AN77)>0,BO78-(Immo_blind!$AI77-BO78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BP78-(Immo_blind!$AI77-BP78*Immo_blind!$AN77)>0,BP78-(Immo_blind!$AI77-BP78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BQ78-(Immo_blind!$AI77-BQ78*Immo_blind!$AN77)>0,BQ78-(Immo_blind!$AI77-BQ78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BR78-(Immo_blind!$AI77-BR78*Immo_blind!$AN77)>0,BR78-(Immo_blind!$AI77-BR78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BS78-(Immo_blind!$AI77-BS78*Immo_blind!$AN77)>0,BS78-(Immo_blind!$AI77-BS78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BT78-(Immo_blind!$AI77-BT78*Immo_blind!$AN77)>0,BT78-(Immo_blind!$AI77-BT78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BU78-(Immo_blind!$AI77-BU78*Immo_blind!$AN77)>0,BU78-(Immo_blind!$AI77-BU78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BV78-(Immo_blind!$AI77-BV78*Immo_blind!$AN77)>0,BV78-(Immo_blind!$AI77-BV78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BW78-(Immo_blind!$AI77-BW78*Immo_blind!$AN77)>0,BW78-(Immo_blind!$AI77-BW78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BX78-(Immo_blind!$AI77-BX78*Immo_blind!$AN77)>0,BX78-(Immo_blind!$AI77-BX78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BY78-(Immo_blind!$AI77-BY78*Immo_blind!$AN77)>0,BY78-(Immo_blind!$AI77-BY78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(BZ78-(Immo_blind!$AI77-BZ78*Immo_blind!$AN77)>0,BZ78-(Immo_blind!$AI77-BZ78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(CA78-(Immo_blind!$AI77-CA78*Immo_blind!$AN77)>0,CA78-(Immo_blind!$AI77-CA78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(CB78-(Immo_blind!$AI77-CB78*Immo_blind!$AN77)>0,CB78-(Immo_blind!$AI77-CB78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(CC78-(Immo_blind!$AI77-CC78*Immo_blind!$AN77)>0,CC78-(Immo_blind!$AI77-CC78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(CD78-(Immo_blind!$AI77-CD78*Immo_blind!$AN77)>0,CD78-(Immo_blind!$AI77-CD78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(CE78-(Immo_blind!$AI77-CE78*Immo_blind!$AN77)>0,CE78-(Immo_blind!$AI77-CE78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(CF78-(Immo_blind!$AI77-CF78*Immo_blind!$AN77)>0,CF78-(Immo_blind!$AI77-CF78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(CG78-(Immo_blind!$AI77-CG78*Immo_blind!$AN77)>0,CG78-(Immo_blind!$AI77-CG78*Immo_blind!$AN77),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F78,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F78,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA77,\nIF(CH78-(Immo_blind!$AI77-CH78*Immo_blind!$AN77)>0,CH78-(Immo_blind!$AI77-CH78*Immo_blind!$AN77),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2094},{"$f":"IFERROR(IF(CL$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nG78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nH78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nI78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nJ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nK78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nL78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nM78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nN78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nO78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nP78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nQ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nR78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nS78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nT78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nU78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nV78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nW78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nX78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nY78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nZ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAA78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAB78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAC78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAD78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAE78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAF78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAG78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAH78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAI78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAJ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAK78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAL78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAM78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAN78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAO78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAP78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAQ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAR78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAS78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAT78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAU78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAV78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAW78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAX78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAY78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nAZ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBA78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBB78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBC78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBD78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBE78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBF78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBG78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBH78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBI78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBJ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBK78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBL78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBM78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBN78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBO78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBP78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBQ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBR78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBS78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBT78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBU78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBV78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBW78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBX78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBY78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nBZ78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCA78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCB78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCC78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCD78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCE78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCF78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCG78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCH78*Immo_blind!$AN77),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nCI78*Immo_blind!$AN77),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2094},{"$f":"IFERROR(IF(FQ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(G78<>0,Immo_blind!$AI77-Immo_dev!CL78,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(H78<>0,Immo_blind!$AI77-Immo_dev!CM78,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(I78<>0,Immo_blind!$AI77-Immo_dev!CN78,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(J78<>0,Immo_blind!$AI77-Immo_dev!CO78,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(K78<>0,Immo_blind!$AI77-Immo_dev!CP78,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(L78<>0,Immo_blind!$AI77-Immo_dev!CQ78,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(M78<>0,Immo_blind!$AI77-Immo_dev!CR78,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(N78<>0,Immo_blind!$AI77-Immo_dev!CS78,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(O78<>0,Immo_blind!$AI77-Immo_dev!CT78,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(P78<>0,Immo_blind!$AI77-Immo_dev!CU78,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(Q78<>0,Immo_blind!$AI77-Immo_dev!CV78,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(R78<>0,Immo_blind!$AI77-Immo_dev!CW78,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(S78<>0,Immo_blind!$AI77-Immo_dev!CX78,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(T78<>0,Immo_blind!$AI77-Immo_dev!CY78,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(U78<>0,Immo_blind!$AI77-Immo_dev!CZ78,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(V78<>0,Immo_blind!$AI77-Immo_dev!DA78,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(W78<>0,Immo_blind!$AI77-Immo_dev!DB78,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(X78<>0,Immo_blind!$AI77-Immo_dev!DC78,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(Y78<>0,Immo_blind!$AI77-Immo_dev!DD78,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(Z78<>0,Immo_blind!$AI77-Immo_dev!DE78,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AA78<>0,Immo_blind!$AI77-Immo_dev!DF78,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AB78<>0,Immo_blind!$AI77-Immo_dev!DG78,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AC78<>0,Immo_blind!$AI77-Immo_dev!DH78,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AD78<>0,Immo_blind!$AI77-Immo_dev!DI78,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AE78<>0,Immo_blind!$AI77-Immo_dev!DJ78,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AF78<>0,Immo_blind!$AI77-Immo_dev!DK78,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AG78<>0,Immo_blind!$AI77-Immo_dev!DL78,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AH78<>0,Immo_blind!$AI77-Immo_dev!DM78,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AI78<>0,Immo_blind!$AI77-Immo_dev!DN78,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ78<>0,Immo_blind!$AI77-Immo_dev!DO78,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AK78<>0,Immo_blind!$AI77-Immo_dev!DP78,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AL78<>0,Immo_blind!$AI77-Immo_dev!DQ78,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AM78<>0,Immo_blind!$AI77-Immo_dev!DR78,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AN78<>0,Immo_blind!$AI77-Immo_dev!DS78,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AO78<>0,Immo_blind!$AI77-Immo_dev!DT78,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AP78<>0,Immo_blind!$AI77-Immo_dev!DU78,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ78<>0,Immo_blind!$AI77-Immo_dev!DV78,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AR78<>0,Immo_blind!$AI77-Immo_dev!DW78,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AS78<>0,Immo_blind!$AI77-Immo_dev!DX78,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AT78<>0,Immo_blind!$AI77-Immo_dev!DY78,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AU78<>0,Immo_blind!$AI77-Immo_dev!DZ78,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AV78<>0,Immo_blind!$AI77-Immo_dev!EA78,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AW78<>0,Immo_blind!$AI77-Immo_dev!EB78,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AX78<>0,Immo_blind!$AI77-Immo_dev!EC78,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AY78<>0,Immo_blind!$AI77-Immo_dev!ED78,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ78<>0,Immo_blind!$AI77-Immo_dev!EE78,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BA78<>0,Immo_blind!$AI77-Immo_dev!EF78,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BB78<>0,Immo_blind!$AI77-Immo_dev!EG78,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BC78<>0,Immo_blind!$AI77-Immo_dev!EH78,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BD78<>0,Immo_blind!$AI77-Immo_dev!EI78,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BE78<>0,Immo_blind!$AI77-Immo_dev!EJ78,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BF78<>0,Immo_blind!$AI77-Immo_dev!EK78,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BG78<>0,Immo_blind!$AI77-Immo_dev!EL78,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BH78<>0,Immo_blind!$AI77-Immo_dev!EM78,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BI78<>0,Immo_blind!$AI77-Immo_dev!EN78,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ78<>0,Immo_blind!$AI77-Immo_dev!EO78,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BK78<>0,Immo_blind!$AI77-Immo_dev!EP78,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BL78<>0,Immo_blind!$AI77-Immo_dev!EQ78,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BM78<>0,Immo_blind!$AI77-Immo_dev!ER78,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BN78<>0,Immo_blind!$AI77-Immo_dev!ES78,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BO78<>0,Immo_blind!$AI77-Immo_dev!ET78,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BP78<>0,Immo_blind!$AI77-Immo_dev!EU78,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ78<>0,Immo_blind!$AI77-Immo_dev!EV78,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BR78<>0,Immo_blind!$AI77-Immo_dev!EW78,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BS78<>0,Immo_blind!$AI77-Immo_dev!EX78,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BT78<>0,Immo_blind!$AI77-Immo_dev!EY78,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BU78<>0,Immo_blind!$AI77-Immo_dev!EZ78,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BV78<>0,Immo_blind!$AI77-Immo_dev!FA78,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BW78<>0,Immo_blind!$AI77-Immo_dev!FB78,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BX78<>0,Immo_blind!$AI77-Immo_dev!FC78,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BY78<>0,Immo_blind!$AI77-Immo_dev!FD78,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ78<>0,Immo_blind!$AI77-Immo_dev!FE78,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CA78<>0,Immo_blind!$AI77-Immo_dev!FF78,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CB78<>0,Immo_blind!$AI77-Immo_dev!FG78,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CC78<>0,Immo_blind!$AI77-Immo_dev!FH78,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CD78<>0,Immo_blind!$AI77-Immo_dev!FI78,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CE78<>0,Immo_blind!$AI77-Immo_dev!FJ78,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CF78<>0,Immo_blind!$AI77-Immo_dev!FK78,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CG78<>0,Immo_blind!$AI77-Immo_dev!FL78,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CH78<>0,Immo_blind!$AI77-Immo_dev!FM78,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F78,Immo_blind!$A$3:$A$93,0),0,\nIF(CI78<>0,Immo_blind!$AI77-Immo_dev!FN78,0)),0)","v":0}]
[2095,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2095},{"$f":"IFERROR(IF(G$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(F79-(Immo_blind!$AI78-F79*Immo_blind!$AN78)>0,F79-(Immo_blind!$AI78-F79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(G79-(Immo_blind!$AI78-G79*Immo_blind!$AN78)>0,G79-(Immo_blind!$AI78-G79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(H79-(Immo_blind!$AI78-H79*Immo_blind!$AN78)>0,H79-(Immo_blind!$AI78-H79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(I79-(Immo_blind!$AI78-I79*Immo_blind!$AN78)>0,I79-(Immo_blind!$AI78-I79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(J79-(Immo_blind!$AI78-J79*Immo_blind!$AN78)>0,J79-(Immo_blind!$AI78-J79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(K79-(Immo_blind!$AI78-K79*Immo_blind!$AN78)>0,K79-(Immo_blind!$AI78-K79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(L79-(Immo_blind!$AI78-L79*Immo_blind!$AN78)>0,L79-(Immo_blind!$AI78-L79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(M79-(Immo_blind!$AI78-M79*Immo_blind!$AN78)>0,M79-(Immo_blind!$AI78-M79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(N79-(Immo_blind!$AI78-N79*Immo_blind!$AN78)>0,N79-(Immo_blind!$AI78-N79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(O79-(Immo_blind!$AI78-O79*Immo_blind!$AN78)>0,O79-(Immo_blind!$AI78-O79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(P79-(Immo_blind!$AI78-P79*Immo_blind!$AN78)>0,P79-(Immo_blind!$AI78-P79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(Q79-(Immo_blind!$AI78-Q79*Immo_blind!$AN78)>0,Q79-(Immo_blind!$AI78-Q79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(R79-(Immo_blind!$AI78-R79*Immo_blind!$AN78)>0,R79-(Immo_blind!$AI78-R79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(S79-(Immo_blind!$AI78-S79*Immo_blind!$AN78)>0,S79-(Immo_blind!$AI78-S79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(T79-(Immo_blind!$AI78-T79*Immo_blind!$AN78)>0,T79-(Immo_blind!$AI78-T79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(U79-(Immo_blind!$AI78-U79*Immo_blind!$AN78)>0,U79-(Immo_blind!$AI78-U79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(V79-(Immo_blind!$AI78-V79*Immo_blind!$AN78)>0,V79-(Immo_blind!$AI78-V79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(W79-(Immo_blind!$AI78-W79*Immo_blind!$AN78)>0,W79-(Immo_blind!$AI78-W79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(X79-(Immo_blind!$AI78-X79*Immo_blind!$AN78)>0,X79-(Immo_blind!$AI78-X79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(Y79-(Immo_blind!$AI78-Y79*Immo_blind!$AN78)>0,Y79-(Immo_blind!$AI78-Y79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(Z79-(Immo_blind!$AI78-Z79*Immo_blind!$AN78)>0,Z79-(Immo_blind!$AI78-Z79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AA79-(Immo_blind!$AI78-AA79*Immo_blind!$AN78)>0,AA79-(Immo_blind!$AI78-AA79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AB79-(Immo_blind!$AI78-AB79*Immo_blind!$AN78)>0,AB79-(Immo_blind!$AI78-AB79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AC79-(Immo_blind!$AI78-AC79*Immo_blind!$AN78)>0,AC79-(Immo_blind!$AI78-AC79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AD79-(Immo_blind!$AI78-AD79*Immo_blind!$AN78)>0,AD79-(Immo_blind!$AI78-AD79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AE79-(Immo_blind!$AI78-AE79*Immo_blind!$AN78)>0,AE79-(Immo_blind!$AI78-AE79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AF79-(Immo_blind!$AI78-AF79*Immo_blind!$AN78)>0,AF79-(Immo_blind!$AI78-AF79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AG79-(Immo_blind!$AI78-AG79*Immo_blind!$AN78)>0,AG79-(Immo_blind!$AI78-AG79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AH79-(Immo_blind!$AI78-AH79*Immo_blind!$AN78)>0,AH79-(Immo_blind!$AI78-AH79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AI79-(Immo_blind!$AI78-AI79*Immo_blind!$AN78)>0,AI79-(Immo_blind!$AI78-AI79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AJ79-(Immo_blind!$AI78-AJ79*Immo_blind!$AN78)>0,AJ79-(Immo_blind!$AI78-AJ79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AK79-(Immo_blind!$AI78-AK79*Immo_blind!$AN78)>0,AK79-(Immo_blind!$AI78-AK79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AL79-(Immo_blind!$AI78-AL79*Immo_blind!$AN78)>0,AL79-(Immo_blind!$AI78-AL79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AM79-(Immo_blind!$AI78-AM79*Immo_blind!$AN78)>0,AM79-(Immo_blind!$AI78-AM79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AN79-(Immo_blind!$AI78-AN79*Immo_blind!$AN78)>0,AN79-(Immo_blind!$AI78-AN79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AO79-(Immo_blind!$AI78-AO79*Immo_blind!$AN78)>0,AO79-(Immo_blind!$AI78-AO79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AP79-(Immo_blind!$AI78-AP79*Immo_blind!$AN78)>0,AP79-(Immo_blind!$AI78-AP79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AQ79-(Immo_blind!$AI78-AQ79*Immo_blind!$AN78)>0,AQ79-(Immo_blind!$AI78-AQ79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AR79-(Immo_blind!$AI78-AR79*Immo_blind!$AN78)>0,AR79-(Immo_blind!$AI78-AR79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AS79-(Immo_blind!$AI78-AS79*Immo_blind!$AN78)>0,AS79-(Immo_blind!$AI78-AS79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AT79-(Immo_blind!$AI78-AT79*Immo_blind!$AN78)>0,AT79-(Immo_blind!$AI78-AT79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AU79-(Immo_blind!$AI78-AU79*Immo_blind!$AN78)>0,AU79-(Immo_blind!$AI78-AU79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AV79-(Immo_blind!$AI78-AV79*Immo_blind!$AN78)>0,AV79-(Immo_blind!$AI78-AV79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AW79-(Immo_blind!$AI78-AW79*Immo_blind!$AN78)>0,AW79-(Immo_blind!$AI78-AW79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AX79-(Immo_blind!$AI78-AX79*Immo_blind!$AN78)>0,AX79-(Immo_blind!$AI78-AX79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AY79-(Immo_blind!$AI78-AY79*Immo_blind!$AN78)>0,AY79-(Immo_blind!$AI78-AY79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(AZ79-(Immo_blind!$AI78-AZ79*Immo_blind!$AN78)>0,AZ79-(Immo_blind!$AI78-AZ79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BA79-(Immo_blind!$AI78-BA79*Immo_blind!$AN78)>0,BA79-(Immo_blind!$AI78-BA79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BB79-(Immo_blind!$AI78-BB79*Immo_blind!$AN78)>0,BB79-(Immo_blind!$AI78-BB79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BC79-(Immo_blind!$AI78-BC79*Immo_blind!$AN78)>0,BC79-(Immo_blind!$AI78-BC79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BD79-(Immo_blind!$AI78-BD79*Immo_blind!$AN78)>0,BD79-(Immo_blind!$AI78-BD79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BE79-(Immo_blind!$AI78-BE79*Immo_blind!$AN78)>0,BE79-(Immo_blind!$AI78-BE79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BF79-(Immo_blind!$AI78-BF79*Immo_blind!$AN78)>0,BF79-(Immo_blind!$AI78-BF79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BG79-(Immo_blind!$AI78-BG79*Immo_blind!$AN78)>0,BG79-(Immo_blind!$AI78-BG79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BH79-(Immo_blind!$AI78-BH79*Immo_blind!$AN78)>0,BH79-(Immo_blind!$AI78-BH79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BI79-(Immo_blind!$AI78-BI79*Immo_blind!$AN78)>0,BI79-(Immo_blind!$AI78-BI79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BJ79-(Immo_blind!$AI78-BJ79*Immo_blind!$AN78)>0,BJ79-(Immo_blind!$AI78-BJ79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BK79-(Immo_blind!$AI78-BK79*Immo_blind!$AN78)>0,BK79-(Immo_blind!$AI78-BK79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BL79-(Immo_blind!$AI78-BL79*Immo_blind!$AN78)>0,BL79-(Immo_blind!$AI78-BL79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BM79-(Immo_blind!$AI78-BM79*Immo_blind!$AN78)>0,BM79-(Immo_blind!$AI78-BM79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BN79-(Immo_blind!$AI78-BN79*Immo_blind!$AN78)>0,BN79-(Immo_blind!$AI78-BN79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BO79-(Immo_blind!$AI78-BO79*Immo_blind!$AN78)>0,BO79-(Immo_blind!$AI78-BO79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BP79-(Immo_blind!$AI78-BP79*Immo_blind!$AN78)>0,BP79-(Immo_blind!$AI78-BP79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BQ79-(Immo_blind!$AI78-BQ79*Immo_blind!$AN78)>0,BQ79-(Immo_blind!$AI78-BQ79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BR79-(Immo_blind!$AI78-BR79*Immo_blind!$AN78)>0,BR79-(Immo_blind!$AI78-BR79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BS79-(Immo_blind!$AI78-BS79*Immo_blind!$AN78)>0,BS79-(Immo_blind!$AI78-BS79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BT79-(Immo_blind!$AI78-BT79*Immo_blind!$AN78)>0,BT79-(Immo_blind!$AI78-BT79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BU79-(Immo_blind!$AI78-BU79*Immo_blind!$AN78)>0,BU79-(Immo_blind!$AI78-BU79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BV79-(Immo_blind!$AI78-BV79*Immo_blind!$AN78)>0,BV79-(Immo_blind!$AI78-BV79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BW79-(Immo_blind!$AI78-BW79*Immo_blind!$AN78)>0,BW79-(Immo_blind!$AI78-BW79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BX79-(Immo_blind!$AI78-BX79*Immo_blind!$AN78)>0,BX79-(Immo_blind!$AI78-BX79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BY79-(Immo_blind!$AI78-BY79*Immo_blind!$AN78)>0,BY79-(Immo_blind!$AI78-BY79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(BZ79-(Immo_blind!$AI78-BZ79*Immo_blind!$AN78)>0,BZ79-(Immo_blind!$AI78-BZ79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(CA79-(Immo_blind!$AI78-CA79*Immo_blind!$AN78)>0,CA79-(Immo_blind!$AI78-CA79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(CB79-(Immo_blind!$AI78-CB79*Immo_blind!$AN78)>0,CB79-(Immo_blind!$AI78-CB79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(CC79-(Immo_blind!$AI78-CC79*Immo_blind!$AN78)>0,CC79-(Immo_blind!$AI78-CC79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(CD79-(Immo_blind!$AI78-CD79*Immo_blind!$AN78)>0,CD79-(Immo_blind!$AI78-CD79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(CE79-(Immo_blind!$AI78-CE79*Immo_blind!$AN78)>0,CE79-(Immo_blind!$AI78-CE79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(CF79-(Immo_blind!$AI78-CF79*Immo_blind!$AN78)>0,CF79-(Immo_blind!$AI78-CF79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(CG79-(Immo_blind!$AI78-CG79*Immo_blind!$AN78)>0,CG79-(Immo_blind!$AI78-CG79*Immo_blind!$AN78),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F79,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F79,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA78,\nIF(CH79-(Immo_blind!$AI78-CH79*Immo_blind!$AN78)>0,CH79-(Immo_blind!$AI78-CH79*Immo_blind!$AN78),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2095},{"$f":"IFERROR(IF(CL$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nG79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nH79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nI79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nJ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nK79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nL79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nM79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nN79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nO79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nP79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nQ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nR79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nS79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nT79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nU79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nV79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nW79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nX79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nY79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nZ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAA79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAB79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAC79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAD79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAE79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAF79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAG79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAH79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAI79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAJ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAK79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAL79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAM79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAN79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAO79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAP79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAQ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAR79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAS79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAT79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAU79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAV79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAW79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAX79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAY79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nAZ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBA79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBB79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBC79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBD79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBE79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBF79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBG79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBH79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBI79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBJ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBK79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBL79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBM79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBN79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBO79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBP79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBQ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBR79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBS79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBT79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBU79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBV79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBW79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBX79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBY79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nBZ79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCA79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCB79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCC79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCD79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCE79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCF79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCG79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCH79*Immo_blind!$AN78),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nCI79*Immo_blind!$AN78),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2095},{"$f":"IFERROR(IF(FQ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(G79<>0,Immo_blind!$AI78-Immo_dev!CL79,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(H79<>0,Immo_blind!$AI78-Immo_dev!CM79,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(I79<>0,Immo_blind!$AI78-Immo_dev!CN79,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(J79<>0,Immo_blind!$AI78-Immo_dev!CO79,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(K79<>0,Immo_blind!$AI78-Immo_dev!CP79,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(L79<>0,Immo_blind!$AI78-Immo_dev!CQ79,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(M79<>0,Immo_blind!$AI78-Immo_dev!CR79,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(N79<>0,Immo_blind!$AI78-Immo_dev!CS79,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(O79<>0,Immo_blind!$AI78-Immo_dev!CT79,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(P79<>0,Immo_blind!$AI78-Immo_dev!CU79,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(Q79<>0,Immo_blind!$AI78-Immo_dev!CV79,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(R79<>0,Immo_blind!$AI78-Immo_dev!CW79,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(S79<>0,Immo_blind!$AI78-Immo_dev!CX79,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(T79<>0,Immo_blind!$AI78-Immo_dev!CY79,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(U79<>0,Immo_blind!$AI78-Immo_dev!CZ79,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(V79<>0,Immo_blind!$AI78-Immo_dev!DA79,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(W79<>0,Immo_blind!$AI78-Immo_dev!DB79,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(X79<>0,Immo_blind!$AI78-Immo_dev!DC79,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(Y79<>0,Immo_blind!$AI78-Immo_dev!DD79,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(Z79<>0,Immo_blind!$AI78-Immo_dev!DE79,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AA79<>0,Immo_blind!$AI78-Immo_dev!DF79,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AB79<>0,Immo_blind!$AI78-Immo_dev!DG79,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AC79<>0,Immo_blind!$AI78-Immo_dev!DH79,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AD79<>0,Immo_blind!$AI78-Immo_dev!DI79,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AE79<>0,Immo_blind!$AI78-Immo_dev!DJ79,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AF79<>0,Immo_blind!$AI78-Immo_dev!DK79,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AG79<>0,Immo_blind!$AI78-Immo_dev!DL79,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AH79<>0,Immo_blind!$AI78-Immo_dev!DM79,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AI79<>0,Immo_blind!$AI78-Immo_dev!DN79,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ79<>0,Immo_blind!$AI78-Immo_dev!DO79,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AK79<>0,Immo_blind!$AI78-Immo_dev!DP79,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AL79<>0,Immo_blind!$AI78-Immo_dev!DQ79,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AM79<>0,Immo_blind!$AI78-Immo_dev!DR79,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AN79<>0,Immo_blind!$AI78-Immo_dev!DS79,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AO79<>0,Immo_blind!$AI78-Immo_dev!DT79,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AP79<>0,Immo_blind!$AI78-Immo_dev!DU79,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ79<>0,Immo_blind!$AI78-Immo_dev!DV79,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AR79<>0,Immo_blind!$AI78-Immo_dev!DW79,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AS79<>0,Immo_blind!$AI78-Immo_dev!DX79,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AT79<>0,Immo_blind!$AI78-Immo_dev!DY79,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AU79<>0,Immo_blind!$AI78-Immo_dev!DZ79,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AV79<>0,Immo_blind!$AI78-Immo_dev!EA79,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AW79<>0,Immo_blind!$AI78-Immo_dev!EB79,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AX79<>0,Immo_blind!$AI78-Immo_dev!EC79,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AY79<>0,Immo_blind!$AI78-Immo_dev!ED79,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ79<>0,Immo_blind!$AI78-Immo_dev!EE79,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BA79<>0,Immo_blind!$AI78-Immo_dev!EF79,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BB79<>0,Immo_blind!$AI78-Immo_dev!EG79,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BC79<>0,Immo_blind!$AI78-Immo_dev!EH79,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BD79<>0,Immo_blind!$AI78-Immo_dev!EI79,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BE79<>0,Immo_blind!$AI78-Immo_dev!EJ79,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BF79<>0,Immo_blind!$AI78-Immo_dev!EK79,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BG79<>0,Immo_blind!$AI78-Immo_dev!EL79,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BH79<>0,Immo_blind!$AI78-Immo_dev!EM79,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BI79<>0,Immo_blind!$AI78-Immo_dev!EN79,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ79<>0,Immo_blind!$AI78-Immo_dev!EO79,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BK79<>0,Immo_blind!$AI78-Immo_dev!EP79,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BL79<>0,Immo_blind!$AI78-Immo_dev!EQ79,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BM79<>0,Immo_blind!$AI78-Immo_dev!ER79,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BN79<>0,Immo_blind!$AI78-Immo_dev!ES79,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BO79<>0,Immo_blind!$AI78-Immo_dev!ET79,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BP79<>0,Immo_blind!$AI78-Immo_dev!EU79,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ79<>0,Immo_blind!$AI78-Immo_dev!EV79,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BR79<>0,Immo_blind!$AI78-Immo_dev!EW79,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BS79<>0,Immo_blind!$AI78-Immo_dev!EX79,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BT79<>0,Immo_blind!$AI78-Immo_dev!EY79,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BU79<>0,Immo_blind!$AI78-Immo_dev!EZ79,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BV79<>0,Immo_blind!$AI78-Immo_dev!FA79,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BW79<>0,Immo_blind!$AI78-Immo_dev!FB79,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BX79<>0,Immo_blind!$AI78-Immo_dev!FC79,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BY79<>0,Immo_blind!$AI78-Immo_dev!FD79,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ79<>0,Immo_blind!$AI78-Immo_dev!FE79,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CA79<>0,Immo_blind!$AI78-Immo_dev!FF79,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CB79<>0,Immo_blind!$AI78-Immo_dev!FG79,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CC79<>0,Immo_blind!$AI78-Immo_dev!FH79,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CD79<>0,Immo_blind!$AI78-Immo_dev!FI79,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CE79<>0,Immo_blind!$AI78-Immo_dev!FJ79,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CF79<>0,Immo_blind!$AI78-Immo_dev!FK79,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CG79<>0,Immo_blind!$AI78-Immo_dev!FL79,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CH79<>0,Immo_blind!$AI78-Immo_dev!FM79,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F79,Immo_blind!$A$3:$A$93,0),0,\nIF(CI79<>0,Immo_blind!$AI78-Immo_dev!FN79,0)),0)","v":0}]
[2096,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2096},{"$f":"IFERROR(IF(G$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(F80-(Immo_blind!$AI79-F80*Immo_blind!$AN79)>0,F80-(Immo_blind!$AI79-F80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(G80-(Immo_blind!$AI79-G80*Immo_blind!$AN79)>0,G80-(Immo_blind!$AI79-G80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(H80-(Immo_blind!$AI79-H80*Immo_blind!$AN79)>0,H80-(Immo_blind!$AI79-H80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(I80-(Immo_blind!$AI79-I80*Immo_blind!$AN79)>0,I80-(Immo_blind!$AI79-I80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(J80-(Immo_blind!$AI79-J80*Immo_blind!$AN79)>0,J80-(Immo_blind!$AI79-J80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(K80-(Immo_blind!$AI79-K80*Immo_blind!$AN79)>0,K80-(Immo_blind!$AI79-K80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(L80-(Immo_blind!$AI79-L80*Immo_blind!$AN79)>0,L80-(Immo_blind!$AI79-L80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(M80-(Immo_blind!$AI79-M80*Immo_blind!$AN79)>0,M80-(Immo_blind!$AI79-M80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(N80-(Immo_blind!$AI79-N80*Immo_blind!$AN79)>0,N80-(Immo_blind!$AI79-N80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(O80-(Immo_blind!$AI79-O80*Immo_blind!$AN79)>0,O80-(Immo_blind!$AI79-O80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(P80-(Immo_blind!$AI79-P80*Immo_blind!$AN79)>0,P80-(Immo_blind!$AI79-P80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(Q80-(Immo_blind!$AI79-Q80*Immo_blind!$AN79)>0,Q80-(Immo_blind!$AI79-Q80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(R80-(Immo_blind!$AI79-R80*Immo_blind!$AN79)>0,R80-(Immo_blind!$AI79-R80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(S80-(Immo_blind!$AI79-S80*Immo_blind!$AN79)>0,S80-(Immo_blind!$AI79-S80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(T80-(Immo_blind!$AI79-T80*Immo_blind!$AN79)>0,T80-(Immo_blind!$AI79-T80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(U80-(Immo_blind!$AI79-U80*Immo_blind!$AN79)>0,U80-(Immo_blind!$AI79-U80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(V80-(Immo_blind!$AI79-V80*Immo_blind!$AN79)>0,V80-(Immo_blind!$AI79-V80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(W80-(Immo_blind!$AI79-W80*Immo_blind!$AN79)>0,W80-(Immo_blind!$AI79-W80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(X80-(Immo_blind!$AI79-X80*Immo_blind!$AN79)>0,X80-(Immo_blind!$AI79-X80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(Y80-(Immo_blind!$AI79-Y80*Immo_blind!$AN79)>0,Y80-(Immo_blind!$AI79-Y80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(Z80-(Immo_blind!$AI79-Z80*Immo_blind!$AN79)>0,Z80-(Immo_blind!$AI79-Z80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AA80-(Immo_blind!$AI79-AA80*Immo_blind!$AN79)>0,AA80-(Immo_blind!$AI79-AA80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AB80-(Immo_blind!$AI79-AB80*Immo_blind!$AN79)>0,AB80-(Immo_blind!$AI79-AB80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AC80-(Immo_blind!$AI79-AC80*Immo_blind!$AN79)>0,AC80-(Immo_blind!$AI79-AC80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AD80-(Immo_blind!$AI79-AD80*Immo_blind!$AN79)>0,AD80-(Immo_blind!$AI79-AD80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AE80-(Immo_blind!$AI79-AE80*Immo_blind!$AN79)>0,AE80-(Immo_blind!$AI79-AE80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AF80-(Immo_blind!$AI79-AF80*Immo_blind!$AN79)>0,AF80-(Immo_blind!$AI79-AF80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AG80-(Immo_blind!$AI79-AG80*Immo_blind!$AN79)>0,AG80-(Immo_blind!$AI79-AG80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AH80-(Immo_blind!$AI79-AH80*Immo_blind!$AN79)>0,AH80-(Immo_blind!$AI79-AH80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AI80-(Immo_blind!$AI79-AI80*Immo_blind!$AN79)>0,AI80-(Immo_blind!$AI79-AI80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AJ80-(Immo_blind!$AI79-AJ80*Immo_blind!$AN79)>0,AJ80-(Immo_blind!$AI79-AJ80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AK80-(Immo_blind!$AI79-AK80*Immo_blind!$AN79)>0,AK80-(Immo_blind!$AI79-AK80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AL80-(Immo_blind!$AI79-AL80*Immo_blind!$AN79)>0,AL80-(Immo_blind!$AI79-AL80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AM80-(Immo_blind!$AI79-AM80*Immo_blind!$AN79)>0,AM80-(Immo_blind!$AI79-AM80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AN80-(Immo_blind!$AI79-AN80*Immo_blind!$AN79)>0,AN80-(Immo_blind!$AI79-AN80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AO80-(Immo_blind!$AI79-AO80*Immo_blind!$AN79)>0,AO80-(Immo_blind!$AI79-AO80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AP80-(Immo_blind!$AI79-AP80*Immo_blind!$AN79)>0,AP80-(Immo_blind!$AI79-AP80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AQ80-(Immo_blind!$AI79-AQ80*Immo_blind!$AN79)>0,AQ80-(Immo_blind!$AI79-AQ80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AR80-(Immo_blind!$AI79-AR80*Immo_blind!$AN79)>0,AR80-(Immo_blind!$AI79-AR80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AS80-(Immo_blind!$AI79-AS80*Immo_blind!$AN79)>0,AS80-(Immo_blind!$AI79-AS80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AT80-(Immo_blind!$AI79-AT80*Immo_blind!$AN79)>0,AT80-(Immo_blind!$AI79-AT80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AU80-(Immo_blind!$AI79-AU80*Immo_blind!$AN79)>0,AU80-(Immo_blind!$AI79-AU80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AV80-(Immo_blind!$AI79-AV80*Immo_blind!$AN79)>0,AV80-(Immo_blind!$AI79-AV80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AW80-(Immo_blind!$AI79-AW80*Immo_blind!$AN79)>0,AW80-(Immo_blind!$AI79-AW80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AX80-(Immo_blind!$AI79-AX80*Immo_blind!$AN79)>0,AX80-(Immo_blind!$AI79-AX80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AY80-(Immo_blind!$AI79-AY80*Immo_blind!$AN79)>0,AY80-(Immo_blind!$AI79-AY80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(AZ80-(Immo_blind!$AI79-AZ80*Immo_blind!$AN79)>0,AZ80-(Immo_blind!$AI79-AZ80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BA80-(Immo_blind!$AI79-BA80*Immo_blind!$AN79)>0,BA80-(Immo_blind!$AI79-BA80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BB80-(Immo_blind!$AI79-BB80*Immo_blind!$AN79)>0,BB80-(Immo_blind!$AI79-BB80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BC80-(Immo_blind!$AI79-BC80*Immo_blind!$AN79)>0,BC80-(Immo_blind!$AI79-BC80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BD80-(Immo_blind!$AI79-BD80*Immo_blind!$AN79)>0,BD80-(Immo_blind!$AI79-BD80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BE80-(Immo_blind!$AI79-BE80*Immo_blind!$AN79)>0,BE80-(Immo_blind!$AI79-BE80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BF80-(Immo_blind!$AI79-BF80*Immo_blind!$AN79)>0,BF80-(Immo_blind!$AI79-BF80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BG80-(Immo_blind!$AI79-BG80*Immo_blind!$AN79)>0,BG80-(Immo_blind!$AI79-BG80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BH80-(Immo_blind!$AI79-BH80*Immo_blind!$AN79)>0,BH80-(Immo_blind!$AI79-BH80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BI80-(Immo_blind!$AI79-BI80*Immo_blind!$AN79)>0,BI80-(Immo_blind!$AI79-BI80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BJ80-(Immo_blind!$AI79-BJ80*Immo_blind!$AN79)>0,BJ80-(Immo_blind!$AI79-BJ80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BK80-(Immo_blind!$AI79-BK80*Immo_blind!$AN79)>0,BK80-(Immo_blind!$AI79-BK80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BL80-(Immo_blind!$AI79-BL80*Immo_blind!$AN79)>0,BL80-(Immo_blind!$AI79-BL80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BM80-(Immo_blind!$AI79-BM80*Immo_blind!$AN79)>0,BM80-(Immo_blind!$AI79-BM80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BN80-(Immo_blind!$AI79-BN80*Immo_blind!$AN79)>0,BN80-(Immo_blind!$AI79-BN80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BO80-(Immo_blind!$AI79-BO80*Immo_blind!$AN79)>0,BO80-(Immo_blind!$AI79-BO80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BP80-(Immo_blind!$AI79-BP80*Immo_blind!$AN79)>0,BP80-(Immo_blind!$AI79-BP80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BQ80-(Immo_blind!$AI79-BQ80*Immo_blind!$AN79)>0,BQ80-(Immo_blind!$AI79-BQ80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BR80-(Immo_blind!$AI79-BR80*Immo_blind!$AN79)>0,BR80-(Immo_blind!$AI79-BR80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BS80-(Immo_blind!$AI79-BS80*Immo_blind!$AN79)>0,BS80-(Immo_blind!$AI79-BS80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BT80-(Immo_blind!$AI79-BT80*Immo_blind!$AN79)>0,BT80-(Immo_blind!$AI79-BT80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BU80-(Immo_blind!$AI79-BU80*Immo_blind!$AN79)>0,BU80-(Immo_blind!$AI79-BU80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BV80-(Immo_blind!$AI79-BV80*Immo_blind!$AN79)>0,BV80-(Immo_blind!$AI79-BV80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BW80-(Immo_blind!$AI79-BW80*Immo_blind!$AN79)>0,BW80-(Immo_blind!$AI79-BW80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BX80-(Immo_blind!$AI79-BX80*Immo_blind!$AN79)>0,BX80-(Immo_blind!$AI79-BX80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BY80-(Immo_blind!$AI79-BY80*Immo_blind!$AN79)>0,BY80-(Immo_blind!$AI79-BY80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(BZ80-(Immo_blind!$AI79-BZ80*Immo_blind!$AN79)>0,BZ80-(Immo_blind!$AI79-BZ80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(CA80-(Immo_blind!$AI79-CA80*Immo_blind!$AN79)>0,CA80-(Immo_blind!$AI79-CA80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(CB80-(Immo_blind!$AI79-CB80*Immo_blind!$AN79)>0,CB80-(Immo_blind!$AI79-CB80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(CC80-(Immo_blind!$AI79-CC80*Immo_blind!$AN79)>0,CC80-(Immo_blind!$AI79-CC80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(CD80-(Immo_blind!$AI79-CD80*Immo_blind!$AN79)>0,CD80-(Immo_blind!$AI79-CD80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(CE80-(Immo_blind!$AI79-CE80*Immo_blind!$AN79)>0,CE80-(Immo_blind!$AI79-CE80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(CF80-(Immo_blind!$AI79-CF80*Immo_blind!$AN79)>0,CF80-(Immo_blind!$AI79-CF80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(CG80-(Immo_blind!$AI79-CG80*Immo_blind!$AN79)>0,CG80-(Immo_blind!$AI79-CG80*Immo_blind!$AN79),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F80,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F80,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA79,\nIF(CH80-(Immo_blind!$AI79-CH80*Immo_blind!$AN79)>0,CH80-(Immo_blind!$AI79-CH80*Immo_blind!$AN79),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2096},{"$f":"IFERROR(IF(CL$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nG80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nH80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nI80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nJ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nK80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nL80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nM80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nN80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nO80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nP80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nQ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nR80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nS80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nT80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nU80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nV80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nW80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nX80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nY80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nZ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAA80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAB80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAC80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAD80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAE80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAF80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAG80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAH80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAI80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAJ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAK80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAL80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAM80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAN80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAO80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAP80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAQ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAR80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAS80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAT80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAU80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAV80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAW80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAX80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAY80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nAZ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBA80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBB80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBC80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBD80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBE80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBF80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBG80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBH80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBI80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBJ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBK80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBL80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBM80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBN80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBO80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBP80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBQ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBR80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBS80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBT80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBU80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBV80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBW80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBX80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBY80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nBZ80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCA80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCB80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCC80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCD80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCE80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCF80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCG80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCH80*Immo_blind!$AN79),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nCI80*Immo_blind!$AN79),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2096},{"$f":"IFERROR(IF(FQ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(G80<>0,Immo_blind!$AI79-Immo_dev!CL80,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(H80<>0,Immo_blind!$AI79-Immo_dev!CM80,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(I80<>0,Immo_blind!$AI79-Immo_dev!CN80,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(J80<>0,Immo_blind!$AI79-Immo_dev!CO80,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(K80<>0,Immo_blind!$AI79-Immo_dev!CP80,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(L80<>0,Immo_blind!$AI79-Immo_dev!CQ80,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(M80<>0,Immo_blind!$AI79-Immo_dev!CR80,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(N80<>0,Immo_blind!$AI79-Immo_dev!CS80,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(O80<>0,Immo_blind!$AI79-Immo_dev!CT80,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(P80<>0,Immo_blind!$AI79-Immo_dev!CU80,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(Q80<>0,Immo_blind!$AI79-Immo_dev!CV80,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(R80<>0,Immo_blind!$AI79-Immo_dev!CW80,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(S80<>0,Immo_blind!$AI79-Immo_dev!CX80,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(T80<>0,Immo_blind!$AI79-Immo_dev!CY80,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(U80<>0,Immo_blind!$AI79-Immo_dev!CZ80,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(V80<>0,Immo_blind!$AI79-Immo_dev!DA80,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(W80<>0,Immo_blind!$AI79-Immo_dev!DB80,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(X80<>0,Immo_blind!$AI79-Immo_dev!DC80,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(Y80<>0,Immo_blind!$AI79-Immo_dev!DD80,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(Z80<>0,Immo_blind!$AI79-Immo_dev!DE80,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AA80<>0,Immo_blind!$AI79-Immo_dev!DF80,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AB80<>0,Immo_blind!$AI79-Immo_dev!DG80,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AC80<>0,Immo_blind!$AI79-Immo_dev!DH80,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AD80<>0,Immo_blind!$AI79-Immo_dev!DI80,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AE80<>0,Immo_blind!$AI79-Immo_dev!DJ80,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AF80<>0,Immo_blind!$AI79-Immo_dev!DK80,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AG80<>0,Immo_blind!$AI79-Immo_dev!DL80,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AH80<>0,Immo_blind!$AI79-Immo_dev!DM80,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AI80<>0,Immo_blind!$AI79-Immo_dev!DN80,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ80<>0,Immo_blind!$AI79-Immo_dev!DO80,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AK80<>0,Immo_blind!$AI79-Immo_dev!DP80,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AL80<>0,Immo_blind!$AI79-Immo_dev!DQ80,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AM80<>0,Immo_blind!$AI79-Immo_dev!DR80,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AN80<>0,Immo_blind!$AI79-Immo_dev!DS80,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AO80<>0,Immo_blind!$AI79-Immo_dev!DT80,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AP80<>0,Immo_blind!$AI79-Immo_dev!DU80,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ80<>0,Immo_blind!$AI79-Immo_dev!DV80,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AR80<>0,Immo_blind!$AI79-Immo_dev!DW80,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AS80<>0,Immo_blind!$AI79-Immo_dev!DX80,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AT80<>0,Immo_blind!$AI79-Immo_dev!DY80,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AU80<>0,Immo_blind!$AI79-Immo_dev!DZ80,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AV80<>0,Immo_blind!$AI79-Immo_dev!EA80,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AW80<>0,Immo_blind!$AI79-Immo_dev!EB80,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AX80<>0,Immo_blind!$AI79-Immo_dev!EC80,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AY80<>0,Immo_blind!$AI79-Immo_dev!ED80,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ80<>0,Immo_blind!$AI79-Immo_dev!EE80,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BA80<>0,Immo_blind!$AI79-Immo_dev!EF80,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BB80<>0,Immo_blind!$AI79-Immo_dev!EG80,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BC80<>0,Immo_blind!$AI79-Immo_dev!EH80,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BD80<>0,Immo_blind!$AI79-Immo_dev!EI80,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BE80<>0,Immo_blind!$AI79-Immo_dev!EJ80,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BF80<>0,Immo_blind!$AI79-Immo_dev!EK80,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BG80<>0,Immo_blind!$AI79-Immo_dev!EL80,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BH80<>0,Immo_blind!$AI79-Immo_dev!EM80,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BI80<>0,Immo_blind!$AI79-Immo_dev!EN80,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ80<>0,Immo_blind!$AI79-Immo_dev!EO80,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BK80<>0,Immo_blind!$AI79-Immo_dev!EP80,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BL80<>0,Immo_blind!$AI79-Immo_dev!EQ80,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BM80<>0,Immo_blind!$AI79-Immo_dev!ER80,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BN80<>0,Immo_blind!$AI79-Immo_dev!ES80,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BO80<>0,Immo_blind!$AI79-Immo_dev!ET80,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BP80<>0,Immo_blind!$AI79-Immo_dev!EU80,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ80<>0,Immo_blind!$AI79-Immo_dev!EV80,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BR80<>0,Immo_blind!$AI79-Immo_dev!EW80,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BS80<>0,Immo_blind!$AI79-Immo_dev!EX80,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BT80<>0,Immo_blind!$AI79-Immo_dev!EY80,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BU80<>0,Immo_blind!$AI79-Immo_dev!EZ80,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BV80<>0,Immo_blind!$AI79-Immo_dev!FA80,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BW80<>0,Immo_blind!$AI79-Immo_dev!FB80,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BX80<>0,Immo_blind!$AI79-Immo_dev!FC80,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BY80<>0,Immo_blind!$AI79-Immo_dev!FD80,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ80<>0,Immo_blind!$AI79-Immo_dev!FE80,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CA80<>0,Immo_blind!$AI79-Immo_dev!FF80,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CB80<>0,Immo_blind!$AI79-Immo_dev!FG80,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CC80<>0,Immo_blind!$AI79-Immo_dev!FH80,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CD80<>0,Immo_blind!$AI79-Immo_dev!FI80,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CE80<>0,Immo_blind!$AI79-Immo_dev!FJ80,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CF80<>0,Immo_blind!$AI79-Immo_dev!FK80,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CG80<>0,Immo_blind!$AI79-Immo_dev!FL80,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CH80<>0,Immo_blind!$AI79-Immo_dev!FM80,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F80,Immo_blind!$A$3:$A$93,0),0,\nIF(CI80<>0,Immo_blind!$AI79-Immo_dev!FN80,0)),0)","v":0}]
[2097,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2097},{"$f":"IFERROR(IF(G$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(F81-(Immo_blind!$AI80-F81*Immo_blind!$AN80)>0,F81-(Immo_blind!$AI80-F81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(G81-(Immo_blind!$AI80-G81*Immo_blind!$AN80)>0,G81-(Immo_blind!$AI80-G81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(H81-(Immo_blind!$AI80-H81*Immo_blind!$AN80)>0,H81-(Immo_blind!$AI80-H81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(I81-(Immo_blind!$AI80-I81*Immo_blind!$AN80)>0,I81-(Immo_blind!$AI80-I81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(J81-(Immo_blind!$AI80-J81*Immo_blind!$AN80)>0,J81-(Immo_blind!$AI80-J81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(K81-(Immo_blind!$AI80-K81*Immo_blind!$AN80)>0,K81-(Immo_blind!$AI80-K81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(L81-(Immo_blind!$AI80-L81*Immo_blind!$AN80)>0,L81-(Immo_blind!$AI80-L81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(M81-(Immo_blind!$AI80-M81*Immo_blind!$AN80)>0,M81-(Immo_blind!$AI80-M81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(N81-(Immo_blind!$AI80-N81*Immo_blind!$AN80)>0,N81-(Immo_blind!$AI80-N81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(O81-(Immo_blind!$AI80-O81*Immo_blind!$AN80)>0,O81-(Immo_blind!$AI80-O81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(P81-(Immo_blind!$AI80-P81*Immo_blind!$AN80)>0,P81-(Immo_blind!$AI80-P81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(Q81-(Immo_blind!$AI80-Q81*Immo_blind!$AN80)>0,Q81-(Immo_blind!$AI80-Q81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(R81-(Immo_blind!$AI80-R81*Immo_blind!$AN80)>0,R81-(Immo_blind!$AI80-R81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(S81-(Immo_blind!$AI80-S81*Immo_blind!$AN80)>0,S81-(Immo_blind!$AI80-S81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(T81-(Immo_blind!$AI80-T81*Immo_blind!$AN80)>0,T81-(Immo_blind!$AI80-T81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(U81-(Immo_blind!$AI80-U81*Immo_blind!$AN80)>0,U81-(Immo_blind!$AI80-U81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(V81-(Immo_blind!$AI80-V81*Immo_blind!$AN80)>0,V81-(Immo_blind!$AI80-V81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(W81-(Immo_blind!$AI80-W81*Immo_blind!$AN80)>0,W81-(Immo_blind!$AI80-W81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(X81-(Immo_blind!$AI80-X81*Immo_blind!$AN80)>0,X81-(Immo_blind!$AI80-X81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(Y81-(Immo_blind!$AI80-Y81*Immo_blind!$AN80)>0,Y81-(Immo_blind!$AI80-Y81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(Z81-(Immo_blind!$AI80-Z81*Immo_blind!$AN80)>0,Z81-(Immo_blind!$AI80-Z81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AA81-(Immo_blind!$AI80-AA81*Immo_blind!$AN80)>0,AA81-(Immo_blind!$AI80-AA81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AB81-(Immo_blind!$AI80-AB81*Immo_blind!$AN80)>0,AB81-(Immo_blind!$AI80-AB81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AC81-(Immo_blind!$AI80-AC81*Immo_blind!$AN80)>0,AC81-(Immo_blind!$AI80-AC81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AD81-(Immo_blind!$AI80-AD81*Immo_blind!$AN80)>0,AD81-(Immo_blind!$AI80-AD81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AE81-(Immo_blind!$AI80-AE81*Immo_blind!$AN80)>0,AE81-(Immo_blind!$AI80-AE81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AF81-(Immo_blind!$AI80-AF81*Immo_blind!$AN80)>0,AF81-(Immo_blind!$AI80-AF81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AG81-(Immo_blind!$AI80-AG81*Immo_blind!$AN80)>0,AG81-(Immo_blind!$AI80-AG81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AH81-(Immo_blind!$AI80-AH81*Immo_blind!$AN80)>0,AH81-(Immo_blind!$AI80-AH81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AI81-(Immo_blind!$AI80-AI81*Immo_blind!$AN80)>0,AI81-(Immo_blind!$AI80-AI81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AJ81-(Immo_blind!$AI80-AJ81*Immo_blind!$AN80)>0,AJ81-(Immo_blind!$AI80-AJ81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AK81-(Immo_blind!$AI80-AK81*Immo_blind!$AN80)>0,AK81-(Immo_blind!$AI80-AK81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AL81-(Immo_blind!$AI80-AL81*Immo_blind!$AN80)>0,AL81-(Immo_blind!$AI80-AL81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AM81-(Immo_blind!$AI80-AM81*Immo_blind!$AN80)>0,AM81-(Immo_blind!$AI80-AM81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AN81-(Immo_blind!$AI80-AN81*Immo_blind!$AN80)>0,AN81-(Immo_blind!$AI80-AN81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AO81-(Immo_blind!$AI80-AO81*Immo_blind!$AN80)>0,AO81-(Immo_blind!$AI80-AO81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AP81-(Immo_blind!$AI80-AP81*Immo_blind!$AN80)>0,AP81-(Immo_blind!$AI80-AP81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AQ81-(Immo_blind!$AI80-AQ81*Immo_blind!$AN80)>0,AQ81-(Immo_blind!$AI80-AQ81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AR81-(Immo_blind!$AI80-AR81*Immo_blind!$AN80)>0,AR81-(Immo_blind!$AI80-AR81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AS81-(Immo_blind!$AI80-AS81*Immo_blind!$AN80)>0,AS81-(Immo_blind!$AI80-AS81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AT81-(Immo_blind!$AI80-AT81*Immo_blind!$AN80)>0,AT81-(Immo_blind!$AI80-AT81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AU81-(Immo_blind!$AI80-AU81*Immo_blind!$AN80)>0,AU81-(Immo_blind!$AI80-AU81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AV81-(Immo_blind!$AI80-AV81*Immo_blind!$AN80)>0,AV81-(Immo_blind!$AI80-AV81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AW81-(Immo_blind!$AI80-AW81*Immo_blind!$AN80)>0,AW81-(Immo_blind!$AI80-AW81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AX81-(Immo_blind!$AI80-AX81*Immo_blind!$AN80)>0,AX81-(Immo_blind!$AI80-AX81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AY81-(Immo_blind!$AI80-AY81*Immo_blind!$AN80)>0,AY81-(Immo_blind!$AI80-AY81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(AZ81-(Immo_blind!$AI80-AZ81*Immo_blind!$AN80)>0,AZ81-(Immo_blind!$AI80-AZ81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BA81-(Immo_blind!$AI80-BA81*Immo_blind!$AN80)>0,BA81-(Immo_blind!$AI80-BA81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BB81-(Immo_blind!$AI80-BB81*Immo_blind!$AN80)>0,BB81-(Immo_blind!$AI80-BB81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BC81-(Immo_blind!$AI80-BC81*Immo_blind!$AN80)>0,BC81-(Immo_blind!$AI80-BC81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BD81-(Immo_blind!$AI80-BD81*Immo_blind!$AN80)>0,BD81-(Immo_blind!$AI80-BD81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BE81-(Immo_blind!$AI80-BE81*Immo_blind!$AN80)>0,BE81-(Immo_blind!$AI80-BE81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BF81-(Immo_blind!$AI80-BF81*Immo_blind!$AN80)>0,BF81-(Immo_blind!$AI80-BF81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BG81-(Immo_blind!$AI80-BG81*Immo_blind!$AN80)>0,BG81-(Immo_blind!$AI80-BG81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BH81-(Immo_blind!$AI80-BH81*Immo_blind!$AN80)>0,BH81-(Immo_blind!$AI80-BH81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BI81-(Immo_blind!$AI80-BI81*Immo_blind!$AN80)>0,BI81-(Immo_blind!$AI80-BI81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BJ81-(Immo_blind!$AI80-BJ81*Immo_blind!$AN80)>0,BJ81-(Immo_blind!$AI80-BJ81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BK81-(Immo_blind!$AI80-BK81*Immo_blind!$AN80)>0,BK81-(Immo_blind!$AI80-BK81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BL81-(Immo_blind!$AI80-BL81*Immo_blind!$AN80)>0,BL81-(Immo_blind!$AI80-BL81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BM81-(Immo_blind!$AI80-BM81*Immo_blind!$AN80)>0,BM81-(Immo_blind!$AI80-BM81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BN81-(Immo_blind!$AI80-BN81*Immo_blind!$AN80)>0,BN81-(Immo_blind!$AI80-BN81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BO81-(Immo_blind!$AI80-BO81*Immo_blind!$AN80)>0,BO81-(Immo_blind!$AI80-BO81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BP81-(Immo_blind!$AI80-BP81*Immo_blind!$AN80)>0,BP81-(Immo_blind!$AI80-BP81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BQ81-(Immo_blind!$AI80-BQ81*Immo_blind!$AN80)>0,BQ81-(Immo_blind!$AI80-BQ81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BR81-(Immo_blind!$AI80-BR81*Immo_blind!$AN80)>0,BR81-(Immo_blind!$AI80-BR81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BS81-(Immo_blind!$AI80-BS81*Immo_blind!$AN80)>0,BS81-(Immo_blind!$AI80-BS81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BT81-(Immo_blind!$AI80-BT81*Immo_blind!$AN80)>0,BT81-(Immo_blind!$AI80-BT81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BU81-(Immo_blind!$AI80-BU81*Immo_blind!$AN80)>0,BU81-(Immo_blind!$AI80-BU81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BV81-(Immo_blind!$AI80-BV81*Immo_blind!$AN80)>0,BV81-(Immo_blind!$AI80-BV81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BW81-(Immo_blind!$AI80-BW81*Immo_blind!$AN80)>0,BW81-(Immo_blind!$AI80-BW81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BX81-(Immo_blind!$AI80-BX81*Immo_blind!$AN80)>0,BX81-(Immo_blind!$AI80-BX81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BY81-(Immo_blind!$AI80-BY81*Immo_blind!$AN80)>0,BY81-(Immo_blind!$AI80-BY81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(BZ81-(Immo_blind!$AI80-BZ81*Immo_blind!$AN80)>0,BZ81-(Immo_blind!$AI80-BZ81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(CA81-(Immo_blind!$AI80-CA81*Immo_blind!$AN80)>0,CA81-(Immo_blind!$AI80-CA81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(CB81-(Immo_blind!$AI80-CB81*Immo_blind!$AN80)>0,CB81-(Immo_blind!$AI80-CB81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(CC81-(Immo_blind!$AI80-CC81*Immo_blind!$AN80)>0,CC81-(Immo_blind!$AI80-CC81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(CD81-(Immo_blind!$AI80-CD81*Immo_blind!$AN80)>0,CD81-(Immo_blind!$AI80-CD81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(CE81-(Immo_blind!$AI80-CE81*Immo_blind!$AN80)>0,CE81-(Immo_blind!$AI80-CE81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(CF81-(Immo_blind!$AI80-CF81*Immo_blind!$AN80)>0,CF81-(Immo_blind!$AI80-CF81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(CG81-(Immo_blind!$AI80-CG81*Immo_blind!$AN80)>0,CG81-(Immo_blind!$AI80-CG81*Immo_blind!$AN80),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F81,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F81,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA80,\nIF(CH81-(Immo_blind!$AI80-CH81*Immo_blind!$AN80)>0,CH81-(Immo_blind!$AI80-CH81*Immo_blind!$AN80),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2097},{"$f":"IFERROR(IF(CL$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nG81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nH81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nI81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nJ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nK81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nL81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nM81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nN81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nO81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nP81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nQ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nR81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nS81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nT81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nU81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nV81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nW81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nX81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nY81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nZ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAA81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAB81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAC81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAD81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAE81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAF81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAG81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAH81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAI81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAJ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAK81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAL81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAM81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAN81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAO81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAP81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAQ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAR81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAS81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAT81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAU81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAV81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAW81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAX81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAY81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nAZ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBA81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBB81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBC81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBD81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBE81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBF81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBG81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBH81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBI81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBJ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBK81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBL81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBM81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBN81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBO81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBP81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBQ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBR81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBS81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBT81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBU81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBV81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBW81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBX81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBY81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nBZ81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCA81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCB81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCC81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCD81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCE81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCF81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCG81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCH81*Immo_blind!$AN80),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nCI81*Immo_blind!$AN80),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2097},{"$f":"IFERROR(IF(FQ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(G81<>0,Immo_blind!$AI80-Immo_dev!CL81,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(H81<>0,Immo_blind!$AI80-Immo_dev!CM81,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(I81<>0,Immo_blind!$AI80-Immo_dev!CN81,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(J81<>0,Immo_blind!$AI80-Immo_dev!CO81,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(K81<>0,Immo_blind!$AI80-Immo_dev!CP81,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(L81<>0,Immo_blind!$AI80-Immo_dev!CQ81,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(M81<>0,Immo_blind!$AI80-Immo_dev!CR81,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(N81<>0,Immo_blind!$AI80-Immo_dev!CS81,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(O81<>0,Immo_blind!$AI80-Immo_dev!CT81,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(P81<>0,Immo_blind!$AI80-Immo_dev!CU81,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(Q81<>0,Immo_blind!$AI80-Immo_dev!CV81,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(R81<>0,Immo_blind!$AI80-Immo_dev!CW81,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(S81<>0,Immo_blind!$AI80-Immo_dev!CX81,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(T81<>0,Immo_blind!$AI80-Immo_dev!CY81,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(U81<>0,Immo_blind!$AI80-Immo_dev!CZ81,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(V81<>0,Immo_blind!$AI80-Immo_dev!DA81,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(W81<>0,Immo_blind!$AI80-Immo_dev!DB81,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(X81<>0,Immo_blind!$AI80-Immo_dev!DC81,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(Y81<>0,Immo_blind!$AI80-Immo_dev!DD81,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(Z81<>0,Immo_blind!$AI80-Immo_dev!DE81,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AA81<>0,Immo_blind!$AI80-Immo_dev!DF81,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AB81<>0,Immo_blind!$AI80-Immo_dev!DG81,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AC81<>0,Immo_blind!$AI80-Immo_dev!DH81,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AD81<>0,Immo_blind!$AI80-Immo_dev!DI81,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AE81<>0,Immo_blind!$AI80-Immo_dev!DJ81,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AF81<>0,Immo_blind!$AI80-Immo_dev!DK81,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AG81<>0,Immo_blind!$AI80-Immo_dev!DL81,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AH81<>0,Immo_blind!$AI80-Immo_dev!DM81,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AI81<>0,Immo_blind!$AI80-Immo_dev!DN81,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ81<>0,Immo_blind!$AI80-Immo_dev!DO81,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AK81<>0,Immo_blind!$AI80-Immo_dev!DP81,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AL81<>0,Immo_blind!$AI80-Immo_dev!DQ81,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AM81<>0,Immo_blind!$AI80-Immo_dev!DR81,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AN81<>0,Immo_blind!$AI80-Immo_dev!DS81,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AO81<>0,Immo_blind!$AI80-Immo_dev!DT81,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AP81<>0,Immo_blind!$AI80-Immo_dev!DU81,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ81<>0,Immo_blind!$AI80-Immo_dev!DV81,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AR81<>0,Immo_blind!$AI80-Immo_dev!DW81,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AS81<>0,Immo_blind!$AI80-Immo_dev!DX81,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AT81<>0,Immo_blind!$AI80-Immo_dev!DY81,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AU81<>0,Immo_blind!$AI80-Immo_dev!DZ81,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AV81<>0,Immo_blind!$AI80-Immo_dev!EA81,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AW81<>0,Immo_blind!$AI80-Immo_dev!EB81,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AX81<>0,Immo_blind!$AI80-Immo_dev!EC81,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AY81<>0,Immo_blind!$AI80-Immo_dev!ED81,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ81<>0,Immo_blind!$AI80-Immo_dev!EE81,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BA81<>0,Immo_blind!$AI80-Immo_dev!EF81,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BB81<>0,Immo_blind!$AI80-Immo_dev!EG81,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BC81<>0,Immo_blind!$AI80-Immo_dev!EH81,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BD81<>0,Immo_blind!$AI80-Immo_dev!EI81,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BE81<>0,Immo_blind!$AI80-Immo_dev!EJ81,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BF81<>0,Immo_blind!$AI80-Immo_dev!EK81,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BG81<>0,Immo_blind!$AI80-Immo_dev!EL81,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BH81<>0,Immo_blind!$AI80-Immo_dev!EM81,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BI81<>0,Immo_blind!$AI80-Immo_dev!EN81,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ81<>0,Immo_blind!$AI80-Immo_dev!EO81,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BK81<>0,Immo_blind!$AI80-Immo_dev!EP81,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BL81<>0,Immo_blind!$AI80-Immo_dev!EQ81,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BM81<>0,Immo_blind!$AI80-Immo_dev!ER81,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BN81<>0,Immo_blind!$AI80-Immo_dev!ES81,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BO81<>0,Immo_blind!$AI80-Immo_dev!ET81,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BP81<>0,Immo_blind!$AI80-Immo_dev!EU81,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ81<>0,Immo_blind!$AI80-Immo_dev!EV81,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BR81<>0,Immo_blind!$AI80-Immo_dev!EW81,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BS81<>0,Immo_blind!$AI80-Immo_dev!EX81,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BT81<>0,Immo_blind!$AI80-Immo_dev!EY81,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BU81<>0,Immo_blind!$AI80-Immo_dev!EZ81,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BV81<>0,Immo_blind!$AI80-Immo_dev!FA81,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BW81<>0,Immo_blind!$AI80-Immo_dev!FB81,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BX81<>0,Immo_blind!$AI80-Immo_dev!FC81,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BY81<>0,Immo_blind!$AI80-Immo_dev!FD81,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ81<>0,Immo_blind!$AI80-Immo_dev!FE81,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CA81<>0,Immo_blind!$AI80-Immo_dev!FF81,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CB81<>0,Immo_blind!$AI80-Immo_dev!FG81,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CC81<>0,Immo_blind!$AI80-Immo_dev!FH81,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CD81<>0,Immo_blind!$AI80-Immo_dev!FI81,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CE81<>0,Immo_blind!$AI80-Immo_dev!FJ81,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CF81<>0,Immo_blind!$AI80-Immo_dev!FK81,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CG81<>0,Immo_blind!$AI80-Immo_dev!FL81,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CH81<>0,Immo_blind!$AI80-Immo_dev!FM81,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F81,Immo_blind!$A$3:$A$93,0),0,\nIF(CI81<>0,Immo_blind!$AI80-Immo_dev!FN81,0)),0)","v":0}]
[2098,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2098},{"$f":"IFERROR(IF(G$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(F82-(Immo_blind!$AI81-F82*Immo_blind!$AN81)>0,F82-(Immo_blind!$AI81-F82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(G82-(Immo_blind!$AI81-G82*Immo_blind!$AN81)>0,G82-(Immo_blind!$AI81-G82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(H82-(Immo_blind!$AI81-H82*Immo_blind!$AN81)>0,H82-(Immo_blind!$AI81-H82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(I82-(Immo_blind!$AI81-I82*Immo_blind!$AN81)>0,I82-(Immo_blind!$AI81-I82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(J82-(Immo_blind!$AI81-J82*Immo_blind!$AN81)>0,J82-(Immo_blind!$AI81-J82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(K82-(Immo_blind!$AI81-K82*Immo_blind!$AN81)>0,K82-(Immo_blind!$AI81-K82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(L82-(Immo_blind!$AI81-L82*Immo_blind!$AN81)>0,L82-(Immo_blind!$AI81-L82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(M82-(Immo_blind!$AI81-M82*Immo_blind!$AN81)>0,M82-(Immo_blind!$AI81-M82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(N82-(Immo_blind!$AI81-N82*Immo_blind!$AN81)>0,N82-(Immo_blind!$AI81-N82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(O82-(Immo_blind!$AI81-O82*Immo_blind!$AN81)>0,O82-(Immo_blind!$AI81-O82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(P82-(Immo_blind!$AI81-P82*Immo_blind!$AN81)>0,P82-(Immo_blind!$AI81-P82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(Q82-(Immo_blind!$AI81-Q82*Immo_blind!$AN81)>0,Q82-(Immo_blind!$AI81-Q82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(R82-(Immo_blind!$AI81-R82*Immo_blind!$AN81)>0,R82-(Immo_blind!$AI81-R82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(S82-(Immo_blind!$AI81-S82*Immo_blind!$AN81)>0,S82-(Immo_blind!$AI81-S82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(T82-(Immo_blind!$AI81-T82*Immo_blind!$AN81)>0,T82-(Immo_blind!$AI81-T82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(U82-(Immo_blind!$AI81-U82*Immo_blind!$AN81)>0,U82-(Immo_blind!$AI81-U82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(V82-(Immo_blind!$AI81-V82*Immo_blind!$AN81)>0,V82-(Immo_blind!$AI81-V82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(W82-(Immo_blind!$AI81-W82*Immo_blind!$AN81)>0,W82-(Immo_blind!$AI81-W82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(X82-(Immo_blind!$AI81-X82*Immo_blind!$AN81)>0,X82-(Immo_blind!$AI81-X82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(Y82-(Immo_blind!$AI81-Y82*Immo_blind!$AN81)>0,Y82-(Immo_blind!$AI81-Y82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(Z82-(Immo_blind!$AI81-Z82*Immo_blind!$AN81)>0,Z82-(Immo_blind!$AI81-Z82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AA82-(Immo_blind!$AI81-AA82*Immo_blind!$AN81)>0,AA82-(Immo_blind!$AI81-AA82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AB82-(Immo_blind!$AI81-AB82*Immo_blind!$AN81)>0,AB82-(Immo_blind!$AI81-AB82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AC82-(Immo_blind!$AI81-AC82*Immo_blind!$AN81)>0,AC82-(Immo_blind!$AI81-AC82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AD82-(Immo_blind!$AI81-AD82*Immo_blind!$AN81)>0,AD82-(Immo_blind!$AI81-AD82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AE82-(Immo_blind!$AI81-AE82*Immo_blind!$AN81)>0,AE82-(Immo_blind!$AI81-AE82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AF82-(Immo_blind!$AI81-AF82*Immo_blind!$AN81)>0,AF82-(Immo_blind!$AI81-AF82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AG82-(Immo_blind!$AI81-AG82*Immo_blind!$AN81)>0,AG82-(Immo_blind!$AI81-AG82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AH82-(Immo_blind!$AI81-AH82*Immo_blind!$AN81)>0,AH82-(Immo_blind!$AI81-AH82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AI82-(Immo_blind!$AI81-AI82*Immo_blind!$AN81)>0,AI82-(Immo_blind!$AI81-AI82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AJ82-(Immo_blind!$AI81-AJ82*Immo_blind!$AN81)>0,AJ82-(Immo_blind!$AI81-AJ82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AK82-(Immo_blind!$AI81-AK82*Immo_blind!$AN81)>0,AK82-(Immo_blind!$AI81-AK82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AL82-(Immo_blind!$AI81-AL82*Immo_blind!$AN81)>0,AL82-(Immo_blind!$AI81-AL82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AM82-(Immo_blind!$AI81-AM82*Immo_blind!$AN81)>0,AM82-(Immo_blind!$AI81-AM82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AN82-(Immo_blind!$AI81-AN82*Immo_blind!$AN81)>0,AN82-(Immo_blind!$AI81-AN82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AO82-(Immo_blind!$AI81-AO82*Immo_blind!$AN81)>0,AO82-(Immo_blind!$AI81-AO82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AP82-(Immo_blind!$AI81-AP82*Immo_blind!$AN81)>0,AP82-(Immo_blind!$AI81-AP82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AQ82-(Immo_blind!$AI81-AQ82*Immo_blind!$AN81)>0,AQ82-(Immo_blind!$AI81-AQ82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AR82-(Immo_blind!$AI81-AR82*Immo_blind!$AN81)>0,AR82-(Immo_blind!$AI81-AR82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AS82-(Immo_blind!$AI81-AS82*Immo_blind!$AN81)>0,AS82-(Immo_blind!$AI81-AS82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AT82-(Immo_blind!$AI81-AT82*Immo_blind!$AN81)>0,AT82-(Immo_blind!$AI81-AT82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AU82-(Immo_blind!$AI81-AU82*Immo_blind!$AN81)>0,AU82-(Immo_blind!$AI81-AU82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AV82-(Immo_blind!$AI81-AV82*Immo_blind!$AN81)>0,AV82-(Immo_blind!$AI81-AV82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AW82-(Immo_blind!$AI81-AW82*Immo_blind!$AN81)>0,AW82-(Immo_blind!$AI81-AW82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AX82-(Immo_blind!$AI81-AX82*Immo_blind!$AN81)>0,AX82-(Immo_blind!$AI81-AX82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AY82-(Immo_blind!$AI81-AY82*Immo_blind!$AN81)>0,AY82-(Immo_blind!$AI81-AY82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(AZ82-(Immo_blind!$AI81-AZ82*Immo_blind!$AN81)>0,AZ82-(Immo_blind!$AI81-AZ82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BA82-(Immo_blind!$AI81-BA82*Immo_blind!$AN81)>0,BA82-(Immo_blind!$AI81-BA82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BB82-(Immo_blind!$AI81-BB82*Immo_blind!$AN81)>0,BB82-(Immo_blind!$AI81-BB82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BC82-(Immo_blind!$AI81-BC82*Immo_blind!$AN81)>0,BC82-(Immo_blind!$AI81-BC82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BD82-(Immo_blind!$AI81-BD82*Immo_blind!$AN81)>0,BD82-(Immo_blind!$AI81-BD82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BE82-(Immo_blind!$AI81-BE82*Immo_blind!$AN81)>0,BE82-(Immo_blind!$AI81-BE82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BF82-(Immo_blind!$AI81-BF82*Immo_blind!$AN81)>0,BF82-(Immo_blind!$AI81-BF82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BG82-(Immo_blind!$AI81-BG82*Immo_blind!$AN81)>0,BG82-(Immo_blind!$AI81-BG82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BH82-(Immo_blind!$AI81-BH82*Immo_blind!$AN81)>0,BH82-(Immo_blind!$AI81-BH82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BI82-(Immo_blind!$AI81-BI82*Immo_blind!$AN81)>0,BI82-(Immo_blind!$AI81-BI82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BJ82-(Immo_blind!$AI81-BJ82*Immo_blind!$AN81)>0,BJ82-(Immo_blind!$AI81-BJ82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BK82-(Immo_blind!$AI81-BK82*Immo_blind!$AN81)>0,BK82-(Immo_blind!$AI81-BK82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BL82-(Immo_blind!$AI81-BL82*Immo_blind!$AN81)>0,BL82-(Immo_blind!$AI81-BL82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BM82-(Immo_blind!$AI81-BM82*Immo_blind!$AN81)>0,BM82-(Immo_blind!$AI81-BM82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BN82-(Immo_blind!$AI81-BN82*Immo_blind!$AN81)>0,BN82-(Immo_blind!$AI81-BN82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BO82-(Immo_blind!$AI81-BO82*Immo_blind!$AN81)>0,BO82-(Immo_blind!$AI81-BO82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BP82-(Immo_blind!$AI81-BP82*Immo_blind!$AN81)>0,BP82-(Immo_blind!$AI81-BP82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BQ82-(Immo_blind!$AI81-BQ82*Immo_blind!$AN81)>0,BQ82-(Immo_blind!$AI81-BQ82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BR82-(Immo_blind!$AI81-BR82*Immo_blind!$AN81)>0,BR82-(Immo_blind!$AI81-BR82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BS82-(Immo_blind!$AI81-BS82*Immo_blind!$AN81)>0,BS82-(Immo_blind!$AI81-BS82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BT82-(Immo_blind!$AI81-BT82*Immo_blind!$AN81)>0,BT82-(Immo_blind!$AI81-BT82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BU82-(Immo_blind!$AI81-BU82*Immo_blind!$AN81)>0,BU82-(Immo_blind!$AI81-BU82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BV82-(Immo_blind!$AI81-BV82*Immo_blind!$AN81)>0,BV82-(Immo_blind!$AI81-BV82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BW82-(Immo_blind!$AI81-BW82*Immo_blind!$AN81)>0,BW82-(Immo_blind!$AI81-BW82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BX82-(Immo_blind!$AI81-BX82*Immo_blind!$AN81)>0,BX82-(Immo_blind!$AI81-BX82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BY82-(Immo_blind!$AI81-BY82*Immo_blind!$AN81)>0,BY82-(Immo_blind!$AI81-BY82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(BZ82-(Immo_blind!$AI81-BZ82*Immo_blind!$AN81)>0,BZ82-(Immo_blind!$AI81-BZ82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(CA82-(Immo_blind!$AI81-CA82*Immo_blind!$AN81)>0,CA82-(Immo_blind!$AI81-CA82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(CB82-(Immo_blind!$AI81-CB82*Immo_blind!$AN81)>0,CB82-(Immo_blind!$AI81-CB82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(CC82-(Immo_blind!$AI81-CC82*Immo_blind!$AN81)>0,CC82-(Immo_blind!$AI81-CC82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(CD82-(Immo_blind!$AI81-CD82*Immo_blind!$AN81)>0,CD82-(Immo_blind!$AI81-CD82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(CE82-(Immo_blind!$AI81-CE82*Immo_blind!$AN81)>0,CE82-(Immo_blind!$AI81-CE82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(CF82-(Immo_blind!$AI81-CF82*Immo_blind!$AN81)>0,CF82-(Immo_blind!$AI81-CF82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(CG82-(Immo_blind!$AI81-CG82*Immo_blind!$AN81)>0,CG82-(Immo_blind!$AI81-CG82*Immo_blind!$AN81),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F82,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F82,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA81,\nIF(CH82-(Immo_blind!$AI81-CH82*Immo_blind!$AN81)>0,CH82-(Immo_blind!$AI81-CH82*Immo_blind!$AN81),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2098},{"$f":"IFERROR(IF(CL$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nG82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nH82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nI82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nJ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nK82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nL82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nM82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nN82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nO82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nP82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nQ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nR82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nS82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nT82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nU82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nV82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nW82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nX82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nY82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nZ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAA82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAB82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAC82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAD82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAE82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAF82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAG82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAH82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAI82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAJ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAK82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAL82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAM82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAN82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAO82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAP82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAQ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAR82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAS82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAT82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAU82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAV82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAW82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAX82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAY82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nAZ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBA82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBB82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBC82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBD82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBE82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBF82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBG82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBH82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBI82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBJ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBK82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBL82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBM82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBN82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBO82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBP82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBQ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBR82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBS82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBT82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBU82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBV82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBW82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBX82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBY82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nBZ82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCA82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCB82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCC82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCD82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCE82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCF82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCG82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCH82*Immo_blind!$AN81),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nCI82*Immo_blind!$AN81),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2098},{"$f":"IFERROR(IF(FQ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(G82<>0,Immo_blind!$AI81-Immo_dev!CL82,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(H82<>0,Immo_blind!$AI81-Immo_dev!CM82,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(I82<>0,Immo_blind!$AI81-Immo_dev!CN82,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(J82<>0,Immo_blind!$AI81-Immo_dev!CO82,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(K82<>0,Immo_blind!$AI81-Immo_dev!CP82,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(L82<>0,Immo_blind!$AI81-Immo_dev!CQ82,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(M82<>0,Immo_blind!$AI81-Immo_dev!CR82,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(N82<>0,Immo_blind!$AI81-Immo_dev!CS82,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(O82<>0,Immo_blind!$AI81-Immo_dev!CT82,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(P82<>0,Immo_blind!$AI81-Immo_dev!CU82,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(Q82<>0,Immo_blind!$AI81-Immo_dev!CV82,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(R82<>0,Immo_blind!$AI81-Immo_dev!CW82,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(S82<>0,Immo_blind!$AI81-Immo_dev!CX82,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(T82<>0,Immo_blind!$AI81-Immo_dev!CY82,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(U82<>0,Immo_blind!$AI81-Immo_dev!CZ82,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(V82<>0,Immo_blind!$AI81-Immo_dev!DA82,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(W82<>0,Immo_blind!$AI81-Immo_dev!DB82,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(X82<>0,Immo_blind!$AI81-Immo_dev!DC82,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(Y82<>0,Immo_blind!$AI81-Immo_dev!DD82,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(Z82<>0,Immo_blind!$AI81-Immo_dev!DE82,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AA82<>0,Immo_blind!$AI81-Immo_dev!DF82,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AB82<>0,Immo_blind!$AI81-Immo_dev!DG82,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AC82<>0,Immo_blind!$AI81-Immo_dev!DH82,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AD82<>0,Immo_blind!$AI81-Immo_dev!DI82,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AE82<>0,Immo_blind!$AI81-Immo_dev!DJ82,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AF82<>0,Immo_blind!$AI81-Immo_dev!DK82,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AG82<>0,Immo_blind!$AI81-Immo_dev!DL82,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AH82<>0,Immo_blind!$AI81-Immo_dev!DM82,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AI82<>0,Immo_blind!$AI81-Immo_dev!DN82,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ82<>0,Immo_blind!$AI81-Immo_dev!DO82,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AK82<>0,Immo_blind!$AI81-Immo_dev!DP82,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AL82<>0,Immo_blind!$AI81-Immo_dev!DQ82,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AM82<>0,Immo_blind!$AI81-Immo_dev!DR82,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AN82<>0,Immo_blind!$AI81-Immo_dev!DS82,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AO82<>0,Immo_blind!$AI81-Immo_dev!DT82,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AP82<>0,Immo_blind!$AI81-Immo_dev!DU82,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ82<>0,Immo_blind!$AI81-Immo_dev!DV82,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AR82<>0,Immo_blind!$AI81-Immo_dev!DW82,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AS82<>0,Immo_blind!$AI81-Immo_dev!DX82,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AT82<>0,Immo_blind!$AI81-Immo_dev!DY82,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AU82<>0,Immo_blind!$AI81-Immo_dev!DZ82,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AV82<>0,Immo_blind!$AI81-Immo_dev!EA82,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AW82<>0,Immo_blind!$AI81-Immo_dev!EB82,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AX82<>0,Immo_blind!$AI81-Immo_dev!EC82,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AY82<>0,Immo_blind!$AI81-Immo_dev!ED82,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ82<>0,Immo_blind!$AI81-Immo_dev!EE82,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BA82<>0,Immo_blind!$AI81-Immo_dev!EF82,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BB82<>0,Immo_blind!$AI81-Immo_dev!EG82,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BC82<>0,Immo_blind!$AI81-Immo_dev!EH82,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BD82<>0,Immo_blind!$AI81-Immo_dev!EI82,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BE82<>0,Immo_blind!$AI81-Immo_dev!EJ82,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BF82<>0,Immo_blind!$AI81-Immo_dev!EK82,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BG82<>0,Immo_blind!$AI81-Immo_dev!EL82,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BH82<>0,Immo_blind!$AI81-Immo_dev!EM82,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BI82<>0,Immo_blind!$AI81-Immo_dev!EN82,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ82<>0,Immo_blind!$AI81-Immo_dev!EO82,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BK82<>0,Immo_blind!$AI81-Immo_dev!EP82,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BL82<>0,Immo_blind!$AI81-Immo_dev!EQ82,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BM82<>0,Immo_blind!$AI81-Immo_dev!ER82,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BN82<>0,Immo_blind!$AI81-Immo_dev!ES82,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BO82<>0,Immo_blind!$AI81-Immo_dev!ET82,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BP82<>0,Immo_blind!$AI81-Immo_dev!EU82,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ82<>0,Immo_blind!$AI81-Immo_dev!EV82,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BR82<>0,Immo_blind!$AI81-Immo_dev!EW82,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BS82<>0,Immo_blind!$AI81-Immo_dev!EX82,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BT82<>0,Immo_blind!$AI81-Immo_dev!EY82,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BU82<>0,Immo_blind!$AI81-Immo_dev!EZ82,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BV82<>0,Immo_blind!$AI81-Immo_dev!FA82,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BW82<>0,Immo_blind!$AI81-Immo_dev!FB82,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BX82<>0,Immo_blind!$AI81-Immo_dev!FC82,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BY82<>0,Immo_blind!$AI81-Immo_dev!FD82,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ82<>0,Immo_blind!$AI81-Immo_dev!FE82,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CA82<>0,Immo_blind!$AI81-Immo_dev!FF82,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CB82<>0,Immo_blind!$AI81-Immo_dev!FG82,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CC82<>0,Immo_blind!$AI81-Immo_dev!FH82,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CD82<>0,Immo_blind!$AI81-Immo_dev!FI82,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CE82<>0,Immo_blind!$AI81-Immo_dev!FJ82,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CF82<>0,Immo_blind!$AI81-Immo_dev!FK82,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CG82<>0,Immo_blind!$AI81-Immo_dev!FL82,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CH82<>0,Immo_blind!$AI81-Immo_dev!FM82,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F82,Immo_blind!$A$3:$A$93,0),0,\nIF(CI82<>0,Immo_blind!$AI81-Immo_dev!FN82,0)),0)","v":0}]
[2099,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2099},{"$f":"IFERROR(IF(G$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(F83-(Immo_blind!$AI82-F83*Immo_blind!$AN82)>0,F83-(Immo_blind!$AI82-F83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(G83-(Immo_blind!$AI82-G83*Immo_blind!$AN82)>0,G83-(Immo_blind!$AI82-G83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(H83-(Immo_blind!$AI82-H83*Immo_blind!$AN82)>0,H83-(Immo_blind!$AI82-H83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(I83-(Immo_blind!$AI82-I83*Immo_blind!$AN82)>0,I83-(Immo_blind!$AI82-I83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(J83-(Immo_blind!$AI82-J83*Immo_blind!$AN82)>0,J83-(Immo_blind!$AI82-J83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(K83-(Immo_blind!$AI82-K83*Immo_blind!$AN82)>0,K83-(Immo_blind!$AI82-K83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(L83-(Immo_blind!$AI82-L83*Immo_blind!$AN82)>0,L83-(Immo_blind!$AI82-L83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(M83-(Immo_blind!$AI82-M83*Immo_blind!$AN82)>0,M83-(Immo_blind!$AI82-M83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(N83-(Immo_blind!$AI82-N83*Immo_blind!$AN82)>0,N83-(Immo_blind!$AI82-N83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(O83-(Immo_blind!$AI82-O83*Immo_blind!$AN82)>0,O83-(Immo_blind!$AI82-O83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(P83-(Immo_blind!$AI82-P83*Immo_blind!$AN82)>0,P83-(Immo_blind!$AI82-P83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(Q83-(Immo_blind!$AI82-Q83*Immo_blind!$AN82)>0,Q83-(Immo_blind!$AI82-Q83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(R83-(Immo_blind!$AI82-R83*Immo_blind!$AN82)>0,R83-(Immo_blind!$AI82-R83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(S83-(Immo_blind!$AI82-S83*Immo_blind!$AN82)>0,S83-(Immo_blind!$AI82-S83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(T83-(Immo_blind!$AI82-T83*Immo_blind!$AN82)>0,T83-(Immo_blind!$AI82-T83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(U83-(Immo_blind!$AI82-U83*Immo_blind!$AN82)>0,U83-(Immo_blind!$AI82-U83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(V83-(Immo_blind!$AI82-V83*Immo_blind!$AN82)>0,V83-(Immo_blind!$AI82-V83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(W83-(Immo_blind!$AI82-W83*Immo_blind!$AN82)>0,W83-(Immo_blind!$AI82-W83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(X83-(Immo_blind!$AI82-X83*Immo_blind!$AN82)>0,X83-(Immo_blind!$AI82-X83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(Y83-(Immo_blind!$AI82-Y83*Immo_blind!$AN82)>0,Y83-(Immo_blind!$AI82-Y83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(Z83-(Immo_blind!$AI82-Z83*Immo_blind!$AN82)>0,Z83-(Immo_blind!$AI82-Z83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AA83-(Immo_blind!$AI82-AA83*Immo_blind!$AN82)>0,AA83-(Immo_blind!$AI82-AA83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AB83-(Immo_blind!$AI82-AB83*Immo_blind!$AN82)>0,AB83-(Immo_blind!$AI82-AB83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AC83-(Immo_blind!$AI82-AC83*Immo_blind!$AN82)>0,AC83-(Immo_blind!$AI82-AC83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AD83-(Immo_blind!$AI82-AD83*Immo_blind!$AN82)>0,AD83-(Immo_blind!$AI82-AD83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AE83-(Immo_blind!$AI82-AE83*Immo_blind!$AN82)>0,AE83-(Immo_blind!$AI82-AE83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AF83-(Immo_blind!$AI82-AF83*Immo_blind!$AN82)>0,AF83-(Immo_blind!$AI82-AF83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AG83-(Immo_blind!$AI82-AG83*Immo_blind!$AN82)>0,AG83-(Immo_blind!$AI82-AG83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AH83-(Immo_blind!$AI82-AH83*Immo_blind!$AN82)>0,AH83-(Immo_blind!$AI82-AH83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AI83-(Immo_blind!$AI82-AI83*Immo_blind!$AN82)>0,AI83-(Immo_blind!$AI82-AI83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AJ83-(Immo_blind!$AI82-AJ83*Immo_blind!$AN82)>0,AJ83-(Immo_blind!$AI82-AJ83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AK83-(Immo_blind!$AI82-AK83*Immo_blind!$AN82)>0,AK83-(Immo_blind!$AI82-AK83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AL83-(Immo_blind!$AI82-AL83*Immo_blind!$AN82)>0,AL83-(Immo_blind!$AI82-AL83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AM83-(Immo_blind!$AI82-AM83*Immo_blind!$AN82)>0,AM83-(Immo_blind!$AI82-AM83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AN83-(Immo_blind!$AI82-AN83*Immo_blind!$AN82)>0,AN83-(Immo_blind!$AI82-AN83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AO83-(Immo_blind!$AI82-AO83*Immo_blind!$AN82)>0,AO83-(Immo_blind!$AI82-AO83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AP83-(Immo_blind!$AI82-AP83*Immo_blind!$AN82)>0,AP83-(Immo_blind!$AI82-AP83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AQ83-(Immo_blind!$AI82-AQ83*Immo_blind!$AN82)>0,AQ83-(Immo_blind!$AI82-AQ83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AR83-(Immo_blind!$AI82-AR83*Immo_blind!$AN82)>0,AR83-(Immo_blind!$AI82-AR83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AS83-(Immo_blind!$AI82-AS83*Immo_blind!$AN82)>0,AS83-(Immo_blind!$AI82-AS83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AT83-(Immo_blind!$AI82-AT83*Immo_blind!$AN82)>0,AT83-(Immo_blind!$AI82-AT83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AU83-(Immo_blind!$AI82-AU83*Immo_blind!$AN82)>0,AU83-(Immo_blind!$AI82-AU83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AV83-(Immo_blind!$AI82-AV83*Immo_blind!$AN82)>0,AV83-(Immo_blind!$AI82-AV83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AW83-(Immo_blind!$AI82-AW83*Immo_blind!$AN82)>0,AW83-(Immo_blind!$AI82-AW83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AX83-(Immo_blind!$AI82-AX83*Immo_blind!$AN82)>0,AX83-(Immo_blind!$AI82-AX83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AY83-(Immo_blind!$AI82-AY83*Immo_blind!$AN82)>0,AY83-(Immo_blind!$AI82-AY83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(AZ83-(Immo_blind!$AI82-AZ83*Immo_blind!$AN82)>0,AZ83-(Immo_blind!$AI82-AZ83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BA83-(Immo_blind!$AI82-BA83*Immo_blind!$AN82)>0,BA83-(Immo_blind!$AI82-BA83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BB83-(Immo_blind!$AI82-BB83*Immo_blind!$AN82)>0,BB83-(Immo_blind!$AI82-BB83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BC83-(Immo_blind!$AI82-BC83*Immo_blind!$AN82)>0,BC83-(Immo_blind!$AI82-BC83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BD83-(Immo_blind!$AI82-BD83*Immo_blind!$AN82)>0,BD83-(Immo_blind!$AI82-BD83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BE83-(Immo_blind!$AI82-BE83*Immo_blind!$AN82)>0,BE83-(Immo_blind!$AI82-BE83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BF83-(Immo_blind!$AI82-BF83*Immo_blind!$AN82)>0,BF83-(Immo_blind!$AI82-BF83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BG83-(Immo_blind!$AI82-BG83*Immo_blind!$AN82)>0,BG83-(Immo_blind!$AI82-BG83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BH83-(Immo_blind!$AI82-BH83*Immo_blind!$AN82)>0,BH83-(Immo_blind!$AI82-BH83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BI83-(Immo_blind!$AI82-BI83*Immo_blind!$AN82)>0,BI83-(Immo_blind!$AI82-BI83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BJ83-(Immo_blind!$AI82-BJ83*Immo_blind!$AN82)>0,BJ83-(Immo_blind!$AI82-BJ83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BK83-(Immo_blind!$AI82-BK83*Immo_blind!$AN82)>0,BK83-(Immo_blind!$AI82-BK83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BL83-(Immo_blind!$AI82-BL83*Immo_blind!$AN82)>0,BL83-(Immo_blind!$AI82-BL83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BM83-(Immo_blind!$AI82-BM83*Immo_blind!$AN82)>0,BM83-(Immo_blind!$AI82-BM83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BN83-(Immo_blind!$AI82-BN83*Immo_blind!$AN82)>0,BN83-(Immo_blind!$AI82-BN83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BO83-(Immo_blind!$AI82-BO83*Immo_blind!$AN82)>0,BO83-(Immo_blind!$AI82-BO83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BP83-(Immo_blind!$AI82-BP83*Immo_blind!$AN82)>0,BP83-(Immo_blind!$AI82-BP83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BQ83-(Immo_blind!$AI82-BQ83*Immo_blind!$AN82)>0,BQ83-(Immo_blind!$AI82-BQ83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BR83-(Immo_blind!$AI82-BR83*Immo_blind!$AN82)>0,BR83-(Immo_blind!$AI82-BR83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BS83-(Immo_blind!$AI82-BS83*Immo_blind!$AN82)>0,BS83-(Immo_blind!$AI82-BS83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BT83-(Immo_blind!$AI82-BT83*Immo_blind!$AN82)>0,BT83-(Immo_blind!$AI82-BT83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BU83-(Immo_blind!$AI82-BU83*Immo_blind!$AN82)>0,BU83-(Immo_blind!$AI82-BU83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BV83-(Immo_blind!$AI82-BV83*Immo_blind!$AN82)>0,BV83-(Immo_blind!$AI82-BV83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BW83-(Immo_blind!$AI82-BW83*Immo_blind!$AN82)>0,BW83-(Immo_blind!$AI82-BW83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BX83-(Immo_blind!$AI82-BX83*Immo_blind!$AN82)>0,BX83-(Immo_blind!$AI82-BX83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BY83-(Immo_blind!$AI82-BY83*Immo_blind!$AN82)>0,BY83-(Immo_blind!$AI82-BY83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(BZ83-(Immo_blind!$AI82-BZ83*Immo_blind!$AN82)>0,BZ83-(Immo_blind!$AI82-BZ83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(CA83-(Immo_blind!$AI82-CA83*Immo_blind!$AN82)>0,CA83-(Immo_blind!$AI82-CA83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(CB83-(Immo_blind!$AI82-CB83*Immo_blind!$AN82)>0,CB83-(Immo_blind!$AI82-CB83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(CC83-(Immo_blind!$AI82-CC83*Immo_blind!$AN82)>0,CC83-(Immo_blind!$AI82-CC83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(CD83-(Immo_blind!$AI82-CD83*Immo_blind!$AN82)>0,CD83-(Immo_blind!$AI82-CD83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(CE83-(Immo_blind!$AI82-CE83*Immo_blind!$AN82)>0,CE83-(Immo_blind!$AI82-CE83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(CF83-(Immo_blind!$AI82-CF83*Immo_blind!$AN82)>0,CF83-(Immo_blind!$AI82-CF83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(CG83-(Immo_blind!$AI82-CG83*Immo_blind!$AN82)>0,CG83-(Immo_blind!$AI82-CG83*Immo_blind!$AN82),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F83,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F83,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA82,\nIF(CH83-(Immo_blind!$AI82-CH83*Immo_blind!$AN82)>0,CH83-(Immo_blind!$AI82-CH83*Immo_blind!$AN82),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2099},{"$f":"IFERROR(IF(CL$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nG83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nH83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nI83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nJ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nK83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nL83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nM83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nN83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nO83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nP83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nQ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nR83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nS83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nT83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nU83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nV83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nW83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nX83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nY83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nZ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAA83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAB83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAC83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAD83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAE83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAF83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAG83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAH83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAI83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAJ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAK83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAL83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAM83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAN83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAO83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAP83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAQ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAR83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAS83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAT83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAU83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAV83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAW83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAX83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAY83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nAZ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBA83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBB83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBC83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBD83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBE83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBF83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBG83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBH83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBI83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBJ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBK83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBL83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBM83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBN83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBO83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBP83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBQ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBR83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBS83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBT83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBU83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBV83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBW83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBX83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBY83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nBZ83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCA83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCB83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCC83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCD83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCE83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCF83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCG83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCH83*Immo_blind!$AN82),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nCI83*Immo_blind!$AN82),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2099},{"$f":"IFERROR(IF(FQ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(G83<>0,Immo_blind!$AI82-Immo_dev!CL83,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(H83<>0,Immo_blind!$AI82-Immo_dev!CM83,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(I83<>0,Immo_blind!$AI82-Immo_dev!CN83,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(J83<>0,Immo_blind!$AI82-Immo_dev!CO83,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(K83<>0,Immo_blind!$AI82-Immo_dev!CP83,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(L83<>0,Immo_blind!$AI82-Immo_dev!CQ83,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(M83<>0,Immo_blind!$AI82-Immo_dev!CR83,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(N83<>0,Immo_blind!$AI82-Immo_dev!CS83,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(O83<>0,Immo_blind!$AI82-Immo_dev!CT83,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(P83<>0,Immo_blind!$AI82-Immo_dev!CU83,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(Q83<>0,Immo_blind!$AI82-Immo_dev!CV83,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(R83<>0,Immo_blind!$AI82-Immo_dev!CW83,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(S83<>0,Immo_blind!$AI82-Immo_dev!CX83,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(T83<>0,Immo_blind!$AI82-Immo_dev!CY83,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(U83<>0,Immo_blind!$AI82-Immo_dev!CZ83,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(V83<>0,Immo_blind!$AI82-Immo_dev!DA83,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(W83<>0,Immo_blind!$AI82-Immo_dev!DB83,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(X83<>0,Immo_blind!$AI82-Immo_dev!DC83,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(Y83<>0,Immo_blind!$AI82-Immo_dev!DD83,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(Z83<>0,Immo_blind!$AI82-Immo_dev!DE83,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AA83<>0,Immo_blind!$AI82-Immo_dev!DF83,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AB83<>0,Immo_blind!$AI82-Immo_dev!DG83,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AC83<>0,Immo_blind!$AI82-Immo_dev!DH83,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AD83<>0,Immo_blind!$AI82-Immo_dev!DI83,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AE83<>0,Immo_blind!$AI82-Immo_dev!DJ83,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AF83<>0,Immo_blind!$AI82-Immo_dev!DK83,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AG83<>0,Immo_blind!$AI82-Immo_dev!DL83,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AH83<>0,Immo_blind!$AI82-Immo_dev!DM83,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AI83<>0,Immo_blind!$AI82-Immo_dev!DN83,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ83<>0,Immo_blind!$AI82-Immo_dev!DO83,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AK83<>0,Immo_blind!$AI82-Immo_dev!DP83,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AL83<>0,Immo_blind!$AI82-Immo_dev!DQ83,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AM83<>0,Immo_blind!$AI82-Immo_dev!DR83,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AN83<>0,Immo_blind!$AI82-Immo_dev!DS83,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AO83<>0,Immo_blind!$AI82-Immo_dev!DT83,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AP83<>0,Immo_blind!$AI82-Immo_dev!DU83,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ83<>0,Immo_blind!$AI82-Immo_dev!DV83,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AR83<>0,Immo_blind!$AI82-Immo_dev!DW83,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AS83<>0,Immo_blind!$AI82-Immo_dev!DX83,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AT83<>0,Immo_blind!$AI82-Immo_dev!DY83,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AU83<>0,Immo_blind!$AI82-Immo_dev!DZ83,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AV83<>0,Immo_blind!$AI82-Immo_dev!EA83,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AW83<>0,Immo_blind!$AI82-Immo_dev!EB83,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AX83<>0,Immo_blind!$AI82-Immo_dev!EC83,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AY83<>0,Immo_blind!$AI82-Immo_dev!ED83,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ83<>0,Immo_blind!$AI82-Immo_dev!EE83,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BA83<>0,Immo_blind!$AI82-Immo_dev!EF83,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BB83<>0,Immo_blind!$AI82-Immo_dev!EG83,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BC83<>0,Immo_blind!$AI82-Immo_dev!EH83,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BD83<>0,Immo_blind!$AI82-Immo_dev!EI83,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BE83<>0,Immo_blind!$AI82-Immo_dev!EJ83,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BF83<>0,Immo_blind!$AI82-Immo_dev!EK83,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BG83<>0,Immo_blind!$AI82-Immo_dev!EL83,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BH83<>0,Immo_blind!$AI82-Immo_dev!EM83,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BI83<>0,Immo_blind!$AI82-Immo_dev!EN83,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ83<>0,Immo_blind!$AI82-Immo_dev!EO83,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BK83<>0,Immo_blind!$AI82-Immo_dev!EP83,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BL83<>0,Immo_blind!$AI82-Immo_dev!EQ83,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BM83<>0,Immo_blind!$AI82-Immo_dev!ER83,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BN83<>0,Immo_blind!$AI82-Immo_dev!ES83,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BO83<>0,Immo_blind!$AI82-Immo_dev!ET83,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BP83<>0,Immo_blind!$AI82-Immo_dev!EU83,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ83<>0,Immo_blind!$AI82-Immo_dev!EV83,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BR83<>0,Immo_blind!$AI82-Immo_dev!EW83,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BS83<>0,Immo_blind!$AI82-Immo_dev!EX83,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BT83<>0,Immo_blind!$AI82-Immo_dev!EY83,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BU83<>0,Immo_blind!$AI82-Immo_dev!EZ83,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BV83<>0,Immo_blind!$AI82-Immo_dev!FA83,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BW83<>0,Immo_blind!$AI82-Immo_dev!FB83,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BX83<>0,Immo_blind!$AI82-Immo_dev!FC83,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BY83<>0,Immo_blind!$AI82-Immo_dev!FD83,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ83<>0,Immo_blind!$AI82-Immo_dev!FE83,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CA83<>0,Immo_blind!$AI82-Immo_dev!FF83,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CB83<>0,Immo_blind!$AI82-Immo_dev!FG83,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CC83<>0,Immo_blind!$AI82-Immo_dev!FH83,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CD83<>0,Immo_blind!$AI82-Immo_dev!FI83,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CE83<>0,Immo_blind!$AI82-Immo_dev!FJ83,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CF83<>0,Immo_blind!$AI82-Immo_dev!FK83,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CG83<>0,Immo_blind!$AI82-Immo_dev!FL83,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CH83<>0,Immo_blind!$AI82-Immo_dev!FM83,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F83,Immo_blind!$A$3:$A$93,0),0,\nIF(CI83<>0,Immo_blind!$AI82-Immo_dev!FN83,0)),0)","v":0}]
[2100,{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$G$1:$CI$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$CL$1:$FN$3,2,FALSE)","v":0},{"$f":"HLOOKUP(Table68[[#This Row],[Jahr]],$FQ$1:$IS$3,2,FALSE)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2100},{"$f":"IFERROR(IF(G$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(F84-(Immo_blind!$AI83-F84*Immo_blind!$AN83)>0,F84-(Immo_blind!$AI83-F84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(G84-(Immo_blind!$AI83-G84*Immo_blind!$AN83)>0,G84-(Immo_blind!$AI83-G84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(H84-(Immo_blind!$AI83-H84*Immo_blind!$AN83)>0,H84-(Immo_blind!$AI83-H84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(I84-(Immo_blind!$AI83-I84*Immo_blind!$AN83)>0,I84-(Immo_blind!$AI83-I84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(J84-(Immo_blind!$AI83-J84*Immo_blind!$AN83)>0,J84-(Immo_blind!$AI83-J84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(K84-(Immo_blind!$AI83-K84*Immo_blind!$AN83)>0,K84-(Immo_blind!$AI83-K84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(L84-(Immo_blind!$AI83-L84*Immo_blind!$AN83)>0,L84-(Immo_blind!$AI83-L84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(M84-(Immo_blind!$AI83-M84*Immo_blind!$AN83)>0,M84-(Immo_blind!$AI83-M84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(N84-(Immo_blind!$AI83-N84*Immo_blind!$AN83)>0,N84-(Immo_blind!$AI83-N84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(O84-(Immo_blind!$AI83-O84*Immo_blind!$AN83)>0,O84-(Immo_blind!$AI83-O84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(P84-(Immo_blind!$AI83-P84*Immo_blind!$AN83)>0,P84-(Immo_blind!$AI83-P84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(Q84-(Immo_blind!$AI83-Q84*Immo_blind!$AN83)>0,Q84-(Immo_blind!$AI83-Q84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(R84-(Immo_blind!$AI83-R84*Immo_blind!$AN83)>0,R84-(Immo_blind!$AI83-R84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(S84-(Immo_blind!$AI83-S84*Immo_blind!$AN83)>0,S84-(Immo_blind!$AI83-S84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(T84-(Immo_blind!$AI83-T84*Immo_blind!$AN83)>0,T84-(Immo_blind!$AI83-T84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(U84-(Immo_blind!$AI83-U84*Immo_blind!$AN83)>0,U84-(Immo_blind!$AI83-U84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(V84-(Immo_blind!$AI83-V84*Immo_blind!$AN83)>0,V84-(Immo_blind!$AI83-V84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(W84-(Immo_blind!$AI83-W84*Immo_blind!$AN83)>0,W84-(Immo_blind!$AI83-W84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(X84-(Immo_blind!$AI83-X84*Immo_blind!$AN83)>0,X84-(Immo_blind!$AI83-X84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(Y84-(Immo_blind!$AI83-Y84*Immo_blind!$AN83)>0,Y84-(Immo_blind!$AI83-Y84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(Z84-(Immo_blind!$AI83-Z84*Immo_blind!$AN83)>0,Z84-(Immo_blind!$AI83-Z84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AA84-(Immo_blind!$AI83-AA84*Immo_blind!$AN83)>0,AA84-(Immo_blind!$AI83-AA84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AB84-(Immo_blind!$AI83-AB84*Immo_blind!$AN83)>0,AB84-(Immo_blind!$AI83-AB84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AC84-(Immo_blind!$AI83-AC84*Immo_blind!$AN83)>0,AC84-(Immo_blind!$AI83-AC84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AD84-(Immo_blind!$AI83-AD84*Immo_blind!$AN83)>0,AD84-(Immo_blind!$AI83-AD84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AE84-(Immo_blind!$AI83-AE84*Immo_blind!$AN83)>0,AE84-(Immo_blind!$AI83-AE84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AF84-(Immo_blind!$AI83-AF84*Immo_blind!$AN83)>0,AF84-(Immo_blind!$AI83-AF84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AG84-(Immo_blind!$AI83-AG84*Immo_blind!$AN83)>0,AG84-(Immo_blind!$AI83-AG84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AH84-(Immo_blind!$AI83-AH84*Immo_blind!$AN83)>0,AH84-(Immo_blind!$AI83-AH84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AI84-(Immo_blind!$AI83-AI84*Immo_blind!$AN83)>0,AI84-(Immo_blind!$AI83-AI84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AJ84-(Immo_blind!$AI83-AJ84*Immo_blind!$AN83)>0,AJ84-(Immo_blind!$AI83-AJ84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AK84-(Immo_blind!$AI83-AK84*Immo_blind!$AN83)>0,AK84-(Immo_blind!$AI83-AK84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AL84-(Immo_blind!$AI83-AL84*Immo_blind!$AN83)>0,AL84-(Immo_blind!$AI83-AL84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AM84-(Immo_blind!$AI83-AM84*Immo_blind!$AN83)>0,AM84-(Immo_blind!$AI83-AM84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AN84-(Immo_blind!$AI83-AN84*Immo_blind!$AN83)>0,AN84-(Immo_blind!$AI83-AN84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AO84-(Immo_blind!$AI83-AO84*Immo_blind!$AN83)>0,AO84-(Immo_blind!$AI83-AO84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AP84-(Immo_blind!$AI83-AP84*Immo_blind!$AN83)>0,AP84-(Immo_blind!$AI83-AP84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AQ84-(Immo_blind!$AI83-AQ84*Immo_blind!$AN83)>0,AQ84-(Immo_blind!$AI83-AQ84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AR84-(Immo_blind!$AI83-AR84*Immo_blind!$AN83)>0,AR84-(Immo_blind!$AI83-AR84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AS84-(Immo_blind!$AI83-AS84*Immo_blind!$AN83)>0,AS84-(Immo_blind!$AI83-AS84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AT84-(Immo_blind!$AI83-AT84*Immo_blind!$AN83)>0,AT84-(Immo_blind!$AI83-AT84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AU84-(Immo_blind!$AI83-AU84*Immo_blind!$AN83)>0,AU84-(Immo_blind!$AI83-AU84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AV84-(Immo_blind!$AI83-AV84*Immo_blind!$AN83)>0,AV84-(Immo_blind!$AI83-AV84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AW84-(Immo_blind!$AI83-AW84*Immo_blind!$AN83)>0,AW84-(Immo_blind!$AI83-AW84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AX84-(Immo_blind!$AI83-AX84*Immo_blind!$AN83)>0,AX84-(Immo_blind!$AI83-AX84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AY84-(Immo_blind!$AI83-AY84*Immo_blind!$AN83)>0,AY84-(Immo_blind!$AI83-AY84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(AZ84-(Immo_blind!$AI83-AZ84*Immo_blind!$AN83)>0,AZ84-(Immo_blind!$AI83-AZ84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BA84-(Immo_blind!$AI83-BA84*Immo_blind!$AN83)>0,BA84-(Immo_blind!$AI83-BA84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BB84-(Immo_blind!$AI83-BB84*Immo_blind!$AN83)>0,BB84-(Immo_blind!$AI83-BB84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BC84-(Immo_blind!$AI83-BC84*Immo_blind!$AN83)>0,BC84-(Immo_blind!$AI83-BC84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BD84-(Immo_blind!$AI83-BD84*Immo_blind!$AN83)>0,BD84-(Immo_blind!$AI83-BD84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BE84-(Immo_blind!$AI83-BE84*Immo_blind!$AN83)>0,BE84-(Immo_blind!$AI83-BE84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BF84-(Immo_blind!$AI83-BF84*Immo_blind!$AN83)>0,BF84-(Immo_blind!$AI83-BF84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BG84-(Immo_blind!$AI83-BG84*Immo_blind!$AN83)>0,BG84-(Immo_blind!$AI83-BG84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BH84-(Immo_blind!$AI83-BH84*Immo_blind!$AN83)>0,BH84-(Immo_blind!$AI83-BH84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BI84-(Immo_blind!$AI83-BI84*Immo_blind!$AN83)>0,BI84-(Immo_blind!$AI83-BI84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BJ84-(Immo_blind!$AI83-BJ84*Immo_blind!$AN83)>0,BJ84-(Immo_blind!$AI83-BJ84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BK84-(Immo_blind!$AI83-BK84*Immo_blind!$AN83)>0,BK84-(Immo_blind!$AI83-BK84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BL84-(Immo_blind!$AI83-BL84*Immo_blind!$AN83)>0,BL84-(Immo_blind!$AI83-BL84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BM84-(Immo_blind!$AI83-BM84*Immo_blind!$AN83)>0,BM84-(Immo_blind!$AI83-BM84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BN84-(Immo_blind!$AI83-BN84*Immo_blind!$AN83)>0,BN84-(Immo_blind!$AI83-BN84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BO84-(Immo_blind!$AI83-BO84*Immo_blind!$AN83)>0,BO84-(Immo_blind!$AI83-BO84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BP84-(Immo_blind!$AI83-BP84*Immo_blind!$AN83)>0,BP84-(Immo_blind!$AI83-BP84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BQ84-(Immo_blind!$AI83-BQ84*Immo_blind!$AN83)>0,BQ84-(Immo_blind!$AI83-BQ84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BR84-(Immo_blind!$AI83-BR84*Immo_blind!$AN83)>0,BR84-(Immo_blind!$AI83-BR84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BS84-(Immo_blind!$AI83-BS84*Immo_blind!$AN83)>0,BS84-(Immo_blind!$AI83-BS84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BT84-(Immo_blind!$AI83-BT84*Immo_blind!$AN83)>0,BT84-(Immo_blind!$AI83-BT84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BU84-(Immo_blind!$AI83-BU84*Immo_blind!$AN83)>0,BU84-(Immo_blind!$AI83-BU84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BV84-(Immo_blind!$AI83-BV84*Immo_blind!$AN83)>0,BV84-(Immo_blind!$AI83-BV84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BW84-(Immo_blind!$AI83-BW84*Immo_blind!$AN83)>0,BW84-(Immo_blind!$AI83-BW84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BX84-(Immo_blind!$AI83-BX84*Immo_blind!$AN83)>0,BX84-(Immo_blind!$AI83-BX84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BY84-(Immo_blind!$AI83-BY84*Immo_blind!$AN83)>0,BY84-(Immo_blind!$AI83-BY84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(BZ84-(Immo_blind!$AI83-BZ84*Immo_blind!$AN83)>0,BZ84-(Immo_blind!$AI83-BZ84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(CA84-(Immo_blind!$AI83-CA84*Immo_blind!$AN83)>0,CA84-(Immo_blind!$AI83-CA84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(CB84-(Immo_blind!$AI83-CB84*Immo_blind!$AN83)>0,CB84-(Immo_blind!$AI83-CB84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(CC84-(Immo_blind!$AI83-CC84*Immo_blind!$AN83)>0,CC84-(Immo_blind!$AI83-CC84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(CD84-(Immo_blind!$AI83-CD84*Immo_blind!$AN83)>0,CD84-(Immo_blind!$AI83-CD84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(CE84-(Immo_blind!$AI83-CE84*Immo_blind!$AN83)>0,CE84-(Immo_blind!$AI83-CE84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(CF84-(Immo_blind!$AI83-CF84*Immo_blind!$AN83)>0,CF84-(Immo_blind!$AI83-CF84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(CG84-(Immo_blind!$AI83-CG84*Immo_blind!$AN83)>0,CG84-(Immo_blind!$AI83-CG84*Immo_blind!$AN83),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F84,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F84,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA83,\nIF(CH84-(Immo_blind!$AI83-CH84*Immo_blind!$AN83)>0,CH84-(Immo_blind!$AI83-CH84*Immo_blind!$AN83),0))),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2100},{"$f":"IFERROR(IF(CL$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nG84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CM$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nH84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CN$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nI84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CO$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nJ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CP$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nK84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CQ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nL84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CR$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nM84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CS$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nN84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CT$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nO84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CU$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nP84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CV$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nQ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CW$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nR84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CX$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nS84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CY$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nT84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(CZ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nU84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DA$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nV84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DB$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nW84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DC$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nX84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DD$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nY84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DE$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nZ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DF$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAA84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DG$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAB84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DH$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAC84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DI$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAD84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DJ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAE84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DK$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAF84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DL$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAG84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DM$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAH84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DN$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAI84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DO$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAJ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DP$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAK84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DQ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAL84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DR$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAM84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DS$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAN84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DT$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAO84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DU$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAP84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DV$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAQ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DW$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAR84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DX$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAS84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DY$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAT84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(DZ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAU84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EA$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAV84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EB$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAW84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EC$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAX84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(ED$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAY84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EE$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nAZ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EF$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBA84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EG$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBB84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EH$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBC84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EI$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBD84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EJ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBE84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EK$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBF84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EL$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBG84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EM$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBH84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EN$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBI84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EO$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBJ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EP$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBK84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EQ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBL84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(ER$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBM84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(ES$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBN84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(ET$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBO84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EU$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBP84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EV$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBQ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EW$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBR84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EX$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBS84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EY$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBT84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(EZ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBU84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FA$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBV84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FB$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBW84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FC$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBX84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FD$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBY84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FE$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nBZ84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FF$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCA84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FG$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCB84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FH$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCC84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FI$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCD84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FJ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCE84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FK$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCF84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FL$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCG84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FM$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCH84*Immo_blind!$AN83),0)","v":0},{"$f":"IFERROR(IF(FN$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nCI84*Immo_blind!$AN83),0)","v":0},null,{"$f":"Table68[[#This Row],[Jahr]]","v":2100},{"$f":"IFERROR(IF(FQ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(G84<>0,Immo_blind!$AI83-Immo_dev!CL84,0)),0)","v":0},{"$f":"IFERROR(IF(FR$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(H84<>0,Immo_blind!$AI83-Immo_dev!CM84,0)),0)","v":0},{"$f":"IFERROR(IF(FS$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(I84<>0,Immo_blind!$AI83-Immo_dev!CN84,0)),0)","v":0},{"$f":"IFERROR(IF(FT$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(J84<>0,Immo_blind!$AI83-Immo_dev!CO84,0)),0)","v":0},{"$f":"IFERROR(IF(FU$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(K84<>0,Immo_blind!$AI83-Immo_dev!CP84,0)),0)","v":0},{"$f":"IFERROR(IF(FV$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(L84<>0,Immo_blind!$AI83-Immo_dev!CQ84,0)),0)","v":0},{"$f":"IFERROR(IF(FW$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(M84<>0,Immo_blind!$AI83-Immo_dev!CR84,0)),0)","v":0},{"$f":"IFERROR(IF(FX$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(N84<>0,Immo_blind!$AI83-Immo_dev!CS84,0)),0)","v":0},{"$f":"IFERROR(IF(FY$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(O84<>0,Immo_blind!$AI83-Immo_dev!CT84,0)),0)","v":0},{"$f":"IFERROR(IF(FZ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(P84<>0,Immo_blind!$AI83-Immo_dev!CU84,0)),0)","v":0},{"$f":"IFERROR(IF(GA$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(Q84<>0,Immo_blind!$AI83-Immo_dev!CV84,0)),0)","v":0},{"$f":"IFERROR(IF(GB$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(R84<>0,Immo_blind!$AI83-Immo_dev!CW84,0)),0)","v":0},{"$f":"IFERROR(IF(GC$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(S84<>0,Immo_blind!$AI83-Immo_dev!CX84,0)),0)","v":0},{"$f":"IFERROR(IF(GD$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(T84<>0,Immo_blind!$AI83-Immo_dev!CY84,0)),0)","v":0},{"$f":"IFERROR(IF(GE$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(U84<>0,Immo_blind!$AI83-Immo_dev!CZ84,0)),0)","v":0},{"$f":"IFERROR(IF(GF$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(V84<>0,Immo_blind!$AI83-Immo_dev!DA84,0)),0)","v":0},{"$f":"IFERROR(IF(GG$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(W84<>0,Immo_blind!$AI83-Immo_dev!DB84,0)),0)","v":0},{"$f":"IFERROR(IF(GH$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(X84<>0,Immo_blind!$AI83-Immo_dev!DC84,0)),0)","v":0},{"$f":"IFERROR(IF(GI$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(Y84<>0,Immo_blind!$AI83-Immo_dev!DD84,0)),0)","v":0},{"$f":"IFERROR(IF(GJ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(Z84<>0,Immo_blind!$AI83-Immo_dev!DE84,0)),0)","v":0},{"$f":"IFERROR(IF(GK$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AA84<>0,Immo_blind!$AI83-Immo_dev!DF84,0)),0)","v":0},{"$f":"IFERROR(IF(GL$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AB84<>0,Immo_blind!$AI83-Immo_dev!DG84,0)),0)","v":0},{"$f":"IFERROR(IF(GM$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AC84<>0,Immo_blind!$AI83-Immo_dev!DH84,0)),0)","v":0},{"$f":"IFERROR(IF(GN$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AD84<>0,Immo_blind!$AI83-Immo_dev!DI84,0)),0)","v":0},{"$f":"IFERROR(IF(GO$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AE84<>0,Immo_blind!$AI83-Immo_dev!DJ84,0)),0)","v":0},{"$f":"IFERROR(IF(GP$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AF84<>0,Immo_blind!$AI83-Immo_dev!DK84,0)),0)","v":0},{"$f":"IFERROR(IF(GQ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AG84<>0,Immo_blind!$AI83-Immo_dev!DL84,0)),0)","v":0},{"$f":"IFERROR(IF(GR$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AH84<>0,Immo_blind!$AI83-Immo_dev!DM84,0)),0)","v":0},{"$f":"IFERROR(IF(GS$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AI84<>0,Immo_blind!$AI83-Immo_dev!DN84,0)),0)","v":0},{"$f":"IFERROR(IF(GT$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AJ84<>0,Immo_blind!$AI83-Immo_dev!DO84,0)),0)","v":0},{"$f":"IFERROR(IF(GU$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AK84<>0,Immo_blind!$AI83-Immo_dev!DP84,0)),0)","v":0},{"$f":"IFERROR(IF(GV$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AL84<>0,Immo_blind!$AI83-Immo_dev!DQ84,0)),0)","v":0},{"$f":"IFERROR(IF(GW$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AM84<>0,Immo_blind!$AI83-Immo_dev!DR84,0)),0)","v":0},{"$f":"IFERROR(IF(GX$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AN84<>0,Immo_blind!$AI83-Immo_dev!DS84,0)),0)","v":0},{"$f":"IFERROR(IF(GY$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AO84<>0,Immo_blind!$AI83-Immo_dev!DT84,0)),0)","v":0},{"$f":"IFERROR(IF(GZ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AP84<>0,Immo_blind!$AI83-Immo_dev!DU84,0)),0)","v":0},{"$f":"IFERROR(IF(HA$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AQ84<>0,Immo_blind!$AI83-Immo_dev!DV84,0)),0)","v":0},{"$f":"IFERROR(IF(HB$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AR84<>0,Immo_blind!$AI83-Immo_dev!DW84,0)),0)","v":0},{"$f":"IFERROR(IF(HC$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AS84<>0,Immo_blind!$AI83-Immo_dev!DX84,0)),0)","v":0},{"$f":"IFERROR(IF(HD$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AT84<>0,Immo_blind!$AI83-Immo_dev!DY84,0)),0)","v":0},{"$f":"IFERROR(IF(HE$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AU84<>0,Immo_blind!$AI83-Immo_dev!DZ84,0)),0)","v":0},{"$f":"IFERROR(IF(HF$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AV84<>0,Immo_blind!$AI83-Immo_dev!EA84,0)),0)","v":0},{"$f":"IFERROR(IF(HG$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AW84<>0,Immo_blind!$AI83-Immo_dev!EB84,0)),0)","v":0},{"$f":"IFERROR(IF(HH$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AX84<>0,Immo_blind!$AI83-Immo_dev!EC84,0)),0)","v":0},{"$f":"IFERROR(IF(HI$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AY84<>0,Immo_blind!$AI83-Immo_dev!ED84,0)),0)","v":0},{"$f":"IFERROR(IF(HJ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(AZ84<>0,Immo_blind!$AI83-Immo_dev!EE84,0)),0)","v":0},{"$f":"IFERROR(IF(HK$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BA84<>0,Immo_blind!$AI83-Immo_dev!EF84,0)),0)","v":0},{"$f":"IFERROR(IF(HL$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BB84<>0,Immo_blind!$AI83-Immo_dev!EG84,0)),0)","v":0},{"$f":"IFERROR(IF(HM$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BC84<>0,Immo_blind!$AI83-Immo_dev!EH84,0)),0)","v":0},{"$f":"IFERROR(IF(HN$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BD84<>0,Immo_blind!$AI83-Immo_dev!EI84,0)),0)","v":0},{"$f":"IFERROR(IF(HO$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BE84<>0,Immo_blind!$AI83-Immo_dev!EJ84,0)),0)","v":0},{"$f":"IFERROR(IF(HP$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BF84<>0,Immo_blind!$AI83-Immo_dev!EK84,0)),0)","v":0},{"$f":"IFERROR(IF(HQ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BG84<>0,Immo_blind!$AI83-Immo_dev!EL84,0)),0)","v":0},{"$f":"IFERROR(IF(HR$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BH84<>0,Immo_blind!$AI83-Immo_dev!EM84,0)),0)","v":0},{"$f":"IFERROR(IF(HS$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BI84<>0,Immo_blind!$AI83-Immo_dev!EN84,0)),0)","v":0},{"$f":"IFERROR(IF(HT$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BJ84<>0,Immo_blind!$AI83-Immo_dev!EO84,0)),0)","v":0},{"$f":"IFERROR(IF(HU$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BK84<>0,Immo_blind!$AI83-Immo_dev!EP84,0)),0)","v":0},{"$f":"IFERROR(IF(HV$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BL84<>0,Immo_blind!$AI83-Immo_dev!EQ84,0)),0)","v":0},{"$f":"IFERROR(IF(HW$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BM84<>0,Immo_blind!$AI83-Immo_dev!ER84,0)),0)","v":0},{"$f":"IFERROR(IF(HX$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BN84<>0,Immo_blind!$AI83-Immo_dev!ES84,0)),0)","v":0},{"$f":"IFERROR(IF(HY$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BO84<>0,Immo_blind!$AI83-Immo_dev!ET84,0)),0)","v":0},{"$f":"IFERROR(IF(HZ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BP84<>0,Immo_blind!$AI83-Immo_dev!EU84,0)),0)","v":0},{"$f":"IFERROR(IF(IA$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BQ84<>0,Immo_blind!$AI83-Immo_dev!EV84,0)),0)","v":0},{"$f":"IFERROR(IF(IB$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BR84<>0,Immo_blind!$AI83-Immo_dev!EW84,0)),0)","v":0},{"$f":"IFERROR(IF(IC$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BS84<>0,Immo_blind!$AI83-Immo_dev!EX84,0)),0)","v":0},{"$f":"IFERROR(IF(ID$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BT84<>0,Immo_blind!$AI83-Immo_dev!EY84,0)),0)","v":0},{"$f":"IFERROR(IF(IE$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BU84<>0,Immo_blind!$AI83-Immo_dev!EZ84,0)),0)","v":0},{"$f":"IFERROR(IF(IF$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BV84<>0,Immo_blind!$AI83-Immo_dev!FA84,0)),0)","v":0},{"$f":"IFERROR(IF(IG$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BW84<>0,Immo_blind!$AI83-Immo_dev!FB84,0)),0)","v":0},{"$f":"IFERROR(IF(IH$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BX84<>0,Immo_blind!$AI83-Immo_dev!FC84,0)),0)","v":0},{"$f":"IFERROR(IF(II$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BY84<>0,Immo_blind!$AI83-Immo_dev!FD84,0)),0)","v":0},{"$f":"IFERROR(IF(IJ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(BZ84<>0,Immo_blind!$AI83-Immo_dev!FE84,0)),0)","v":0},{"$f":"IFERROR(IF(IK$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CA84<>0,Immo_blind!$AI83-Immo_dev!FF84,0)),0)","v":0},{"$f":"IFERROR(IF(IL$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CB84<>0,Immo_blind!$AI83-Immo_dev!FG84,0)),0)","v":0},{"$f":"IFERROR(IF(IM$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CC84<>0,Immo_blind!$AI83-Immo_dev!FH84,0)),0)","v":0},{"$f":"IFERROR(IF(IN$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CD84<>0,Immo_blind!$AI83-Immo_dev!FI84,0)),0)","v":0},{"$f":"IFERROR(IF(IO$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CE84<>0,Immo_blind!$AI83-Immo_dev!FJ84,0)),0)","v":0},{"$f":"IFERROR(IF(IP$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CF84<>0,Immo_blind!$AI83-Immo_dev!FK84,0)),0)","v":0},{"$f":"IFERROR(IF(IQ$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CG84<>0,Immo_blind!$AI83-Immo_dev!FL84,0)),0)","v":0},{"$f":"IFERROR(IF(IR$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CH84<>0,Immo_blind!$AI83-Immo_dev!FM84,0)),0)","v":0},{"$f":"IFERROR(IF(IS$3<MATCH($F84,Immo_blind!$A$3:$A$93,0),0,\nIF(CI84<>0,Immo_blind!$AI83-Immo_dev!FN84,0)),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(G$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(G$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(F85-(Immo_blind!$AI84-F85*Immo_blind!$AN84)>0,F85-(Immo_blind!$AI84-F85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(H$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(H$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(G85-(Immo_blind!$AI84-G85*Immo_blind!$AN84)>0,G85-(Immo_blind!$AI84-G85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(I$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(I$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(H85-(Immo_blind!$AI84-H85*Immo_blind!$AN84)>0,H85-(Immo_blind!$AI84-H85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(J$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(J$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(I85-(Immo_blind!$AI84-I85*Immo_blind!$AN84)>0,I85-(Immo_blind!$AI84-I85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(K$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(K$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(J85-(Immo_blind!$AI84-J85*Immo_blind!$AN84)>0,J85-(Immo_blind!$AI84-J85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(L$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(L$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(K85-(Immo_blind!$AI84-K85*Immo_blind!$AN84)>0,K85-(Immo_blind!$AI84-K85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(M$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(M$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(L85-(Immo_blind!$AI84-L85*Immo_blind!$AN84)>0,L85-(Immo_blind!$AI84-L85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(N$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(N$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(M85-(Immo_blind!$AI84-M85*Immo_blind!$AN84)>0,M85-(Immo_blind!$AI84-M85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(O$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(O$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(N85-(Immo_blind!$AI84-N85*Immo_blind!$AN84)>0,N85-(Immo_blind!$AI84-N85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(P$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(P$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(O85-(Immo_blind!$AI84-O85*Immo_blind!$AN84)>0,O85-(Immo_blind!$AI84-O85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(Q$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(Q$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(P85-(Immo_blind!$AI84-P85*Immo_blind!$AN84)>0,P85-(Immo_blind!$AI84-P85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(R$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(R$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(Q85-(Immo_blind!$AI84-Q85*Immo_blind!$AN84)>0,Q85-(Immo_blind!$AI84-Q85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(S$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(S$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(R85-(Immo_blind!$AI84-R85*Immo_blind!$AN84)>0,R85-(Immo_blind!$AI84-R85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(T$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(T$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(S85-(Immo_blind!$AI84-S85*Immo_blind!$AN84)>0,S85-(Immo_blind!$AI84-S85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(U$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(U$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(T85-(Immo_blind!$AI84-T85*Immo_blind!$AN84)>0,T85-(Immo_blind!$AI84-T85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(V$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(V$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(U85-(Immo_blind!$AI84-U85*Immo_blind!$AN84)>0,U85-(Immo_blind!$AI84-U85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(W$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(W$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(V85-(Immo_blind!$AI84-V85*Immo_blind!$AN84)>0,V85-(Immo_blind!$AI84-V85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(X$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(X$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(W85-(Immo_blind!$AI84-W85*Immo_blind!$AN84)>0,W85-(Immo_blind!$AI84-W85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(Y$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(Y$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(X85-(Immo_blind!$AI84-X85*Immo_blind!$AN84)>0,X85-(Immo_blind!$AI84-X85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(Z$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(Z$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(Y85-(Immo_blind!$AI84-Y85*Immo_blind!$AN84)>0,Y85-(Immo_blind!$AI84-Y85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AA$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AA$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(Z85-(Immo_blind!$AI84-Z85*Immo_blind!$AN84)>0,Z85-(Immo_blind!$AI84-Z85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AB$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AB$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AA85-(Immo_blind!$AI84-AA85*Immo_blind!$AN84)>0,AA85-(Immo_blind!$AI84-AA85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AC$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AC$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AB85-(Immo_blind!$AI84-AB85*Immo_blind!$AN84)>0,AB85-(Immo_blind!$AI84-AB85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AD$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AD$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AC85-(Immo_blind!$AI84-AC85*Immo_blind!$AN84)>0,AC85-(Immo_blind!$AI84-AC85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AE$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AE$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AD85-(Immo_blind!$AI84-AD85*Immo_blind!$AN84)>0,AD85-(Immo_blind!$AI84-AD85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AF$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AF$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AE85-(Immo_blind!$AI84-AE85*Immo_blind!$AN84)>0,AE85-(Immo_blind!$AI84-AE85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AG$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AG$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AF85-(Immo_blind!$AI84-AF85*Immo_blind!$AN84)>0,AF85-(Immo_blind!$AI84-AF85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AH$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AH$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AG85-(Immo_blind!$AI84-AG85*Immo_blind!$AN84)>0,AG85-(Immo_blind!$AI84-AG85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AI$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AI$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AH85-(Immo_blind!$AI84-AH85*Immo_blind!$AN84)>0,AH85-(Immo_blind!$AI84-AH85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AJ$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AJ$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AI85-(Immo_blind!$AI84-AI85*Immo_blind!$AN84)>0,AI85-(Immo_blind!$AI84-AI85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AK$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AK$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AJ85-(Immo_blind!$AI84-AJ85*Immo_blind!$AN84)>0,AJ85-(Immo_blind!$AI84-AJ85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AL$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AL$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AK85-(Immo_blind!$AI84-AK85*Immo_blind!$AN84)>0,AK85-(Immo_blind!$AI84-AK85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AM$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AM$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AL85-(Immo_blind!$AI84-AL85*Immo_blind!$AN84)>0,AL85-(Immo_blind!$AI84-AL85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AN$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AN$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AM85-(Immo_blind!$AI84-AM85*Immo_blind!$AN84)>0,AM85-(Immo_blind!$AI84-AM85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AO$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AO$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AN85-(Immo_blind!$AI84-AN85*Immo_blind!$AN84)>0,AN85-(Immo_blind!$AI84-AN85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AP$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AP$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AO85-(Immo_blind!$AI84-AO85*Immo_blind!$AN84)>0,AO85-(Immo_blind!$AI84-AO85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AQ$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AQ$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AP85-(Immo_blind!$AI84-AP85*Immo_blind!$AN84)>0,AP85-(Immo_blind!$AI84-AP85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AR$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AR$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AQ85-(Immo_blind!$AI84-AQ85*Immo_blind!$AN84)>0,AQ85-(Immo_blind!$AI84-AQ85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AS$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AS$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AR85-(Immo_blind!$AI84-AR85*Immo_blind!$AN84)>0,AR85-(Immo_blind!$AI84-AR85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AT$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AT$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AS85-(Immo_blind!$AI84-AS85*Immo_blind!$AN84)>0,AS85-(Immo_blind!$AI84-AS85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AU$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AU$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AT85-(Immo_blind!$AI84-AT85*Immo_blind!$AN84)>0,AT85-(Immo_blind!$AI84-AT85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AV$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AV$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AU85-(Immo_blind!$AI84-AU85*Immo_blind!$AN84)>0,AU85-(Immo_blind!$AI84-AU85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AW$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AW$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AV85-(Immo_blind!$AI84-AV85*Immo_blind!$AN84)>0,AV85-(Immo_blind!$AI84-AV85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AX$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AX$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AW85-(Immo_blind!$AI84-AW85*Immo_blind!$AN84)>0,AW85-(Immo_blind!$AI84-AW85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AY$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AY$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AX85-(Immo_blind!$AI84-AX85*Immo_blind!$AN84)>0,AX85-(Immo_blind!$AI84-AX85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(AZ$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(AZ$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AY85-(Immo_blind!$AI84-AY85*Immo_blind!$AN84)>0,AY85-(Immo_blind!$AI84-AY85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BA$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BA$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(AZ85-(Immo_blind!$AI84-AZ85*Immo_blind!$AN84)>0,AZ85-(Immo_blind!$AI84-AZ85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BB$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BB$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BA85-(Immo_blind!$AI84-BA85*Immo_blind!$AN84)>0,BA85-(Immo_blind!$AI84-BA85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BC$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BC$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BB85-(Immo_blind!$AI84-BB85*Immo_blind!$AN84)>0,BB85-(Immo_blind!$AI84-BB85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BD$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BD$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BC85-(Immo_blind!$AI84-BC85*Immo_blind!$AN84)>0,BC85-(Immo_blind!$AI84-BC85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BE$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BE$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BD85-(Immo_blind!$AI84-BD85*Immo_blind!$AN84)>0,BD85-(Immo_blind!$AI84-BD85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BF$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BF$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BE85-(Immo_blind!$AI84-BE85*Immo_blind!$AN84)>0,BE85-(Immo_blind!$AI84-BE85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BG$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BG$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BF85-(Immo_blind!$AI84-BF85*Immo_blind!$AN84)>0,BF85-(Immo_blind!$AI84-BF85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BH$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BH$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BG85-(Immo_blind!$AI84-BG85*Immo_blind!$AN84)>0,BG85-(Immo_blind!$AI84-BG85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BI$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BI$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BH85-(Immo_blind!$AI84-BH85*Immo_blind!$AN84)>0,BH85-(Immo_blind!$AI84-BH85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BJ$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BJ$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BI85-(Immo_blind!$AI84-BI85*Immo_blind!$AN84)>0,BI85-(Immo_blind!$AI84-BI85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BK$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BK$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BJ85-(Immo_blind!$AI84-BJ85*Immo_blind!$AN84)>0,BJ85-(Immo_blind!$AI84-BJ85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BL$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BL$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BK85-(Immo_blind!$AI84-BK85*Immo_blind!$AN84)>0,BK85-(Immo_blind!$AI84-BK85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BM$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BM$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BL85-(Immo_blind!$AI84-BL85*Immo_blind!$AN84)>0,BL85-(Immo_blind!$AI84-BL85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BN$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BN$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BM85-(Immo_blind!$AI84-BM85*Immo_blind!$AN84)>0,BM85-(Immo_blind!$AI84-BM85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BO$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BO$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BN85-(Immo_blind!$AI84-BN85*Immo_blind!$AN84)>0,BN85-(Immo_blind!$AI84-BN85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BP$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BP$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BO85-(Immo_blind!$AI84-BO85*Immo_blind!$AN84)>0,BO85-(Immo_blind!$AI84-BO85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BQ$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BQ$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BP85-(Immo_blind!$AI84-BP85*Immo_blind!$AN84)>0,BP85-(Immo_blind!$AI84-BP85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BR$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BR$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BQ85-(Immo_blind!$AI84-BQ85*Immo_blind!$AN84)>0,BQ85-(Immo_blind!$AI84-BQ85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BS$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BS$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BR85-(Immo_blind!$AI84-BR85*Immo_blind!$AN84)>0,BR85-(Immo_blind!$AI84-BR85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BT$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BT$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BS85-(Immo_blind!$AI84-BS85*Immo_blind!$AN84)>0,BS85-(Immo_blind!$AI84-BS85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BU$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BU$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BT85-(Immo_blind!$AI84-BT85*Immo_blind!$AN84)>0,BT85-(Immo_blind!$AI84-BT85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BV$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BV$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BU85-(Immo_blind!$AI84-BU85*Immo_blind!$AN84)>0,BU85-(Immo_blind!$AI84-BU85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BW$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BW$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BV85-(Immo_blind!$AI84-BV85*Immo_blind!$AN84)>0,BV85-(Immo_blind!$AI84-BV85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BX$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BX$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BW85-(Immo_blind!$AI84-BW85*Immo_blind!$AN84)>0,BW85-(Immo_blind!$AI84-BW85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BY$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BY$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BX85-(Immo_blind!$AI84-BX85*Immo_blind!$AN84)>0,BX85-(Immo_blind!$AI84-BX85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(BZ$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(BZ$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BY85-(Immo_blind!$AI84-BY85*Immo_blind!$AN84)>0,BY85-(Immo_blind!$AI84-BY85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CA$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CA$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(BZ85-(Immo_blind!$AI84-BZ85*Immo_blind!$AN84)>0,BZ85-(Immo_blind!$AI84-BZ85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CB$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CB$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(CA85-(Immo_blind!$AI84-CA85*Immo_blind!$AN84)>0,CA85-(Immo_blind!$AI84-CA85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CC$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CC$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(CB85-(Immo_blind!$AI84-CB85*Immo_blind!$AN84)>0,CB85-(Immo_blind!$AI84-CB85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CD$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CD$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(CC85-(Immo_blind!$AI84-CC85*Immo_blind!$AN84)>0,CC85-(Immo_blind!$AI84-CC85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CE$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CE$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(CD85-(Immo_blind!$AI84-CD85*Immo_blind!$AN84)>0,CD85-(Immo_blind!$AI84-CD85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CF$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CF$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(CE85-(Immo_blind!$AI84-CE85*Immo_blind!$AN84)>0,CE85-(Immo_blind!$AI84-CE85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CG$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CG$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(CF85-(Immo_blind!$AI84-CF85*Immo_blind!$AN84)>0,CF85-(Immo_blind!$AI84-CF85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CH$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CH$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(CG85-(Immo_blind!$AI84-CG85*Immo_blind!$AN84)>0,CG85-(Immo_blind!$AI84-CG85*Immo_blind!$AN84),0))),0)","v":0},{"$f":"IFERROR(IF(CI$3<MATCH($F85,Immo_blind!$A$3:$A$83,0),0,\nIF(CI$3=MATCH($F85,Immo_blind!$A$3:$A$83,0),Immo_blind!$AA84,\nIF(CH85-(Immo_blind!$AI84-CH85*Immo_blind!$AN84)>0,CH85-(Immo_blind!$AI84-CH85*Immo_blind!$AN84),0))),0)","v":0}]

{"sheet":"Immo_gen","index":8,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":true,"merged":[[25,11,25,13],[1,11,1,13]]}
[]
[null,"Expose",null,"Alternative 1","Alternative 2","Alternative 3",null,null,null,null,null,"Zufall"]
[null,"Größe in m2",null,{"$f":"M16","v":142},{"$f":"N16","v":48},{"$f":"O16","v":144},null,null,null,null,null,null,"Alternative 1","Alternative 2","Alternative 3"]
[null,"Preis",null,{"$f":"ROUND((2500+1600*M18)*D3,-3)","v":486000},{"$f":"ROUND((2500+1600*N18)*E3,-3)","v":189000},{"$f":"ROUND((2500+1600*O18)*F3,-3)","v":554000},null,null,null,null,null,"Größe",{"$f":"RANDBETWEEN(20,150)","v":128},{"$f":"RANDBETWEEN(20,150)","v":102},{"$f":"RANDBETWEEN(20,150)","v":125}]
[null,"Lage",null,{"$f":"IF(M18>0.67,\"A\",IF(M18>0.33,\"B\",\"C\"))","v":"B"},{"$f":"IF(N18>0.67,\"A\",IF(N18>0.33,\"B\",\"C\"))","v":"A"},{"$f":"IF(O18>0.67,\"A\",IF(O18>0.33,\"B\",\"C\"))","v":"A"},null,null,null,null,null,"Kaufnebenkosten",{"$f":"RANDBETWEEN(11,18)/100","v":0.14000000000000001},{"$f":"RANDBETWEEN(11,18)/100","v":0.16},{"$f":"RANDBETWEEN(11,18)/100","v":0.12}]
[null,"Kaufnebenkosten",null,{"$f":"D4*M17","v":82620},{"$f":"E4*N17","v":20790},{"$f":"F4*O17","v":77560.000000000015},null,null,null,null,null,"Rand Lage",{"$f":"RAND()","v":0.35507738775938646},0.57690908402889662,4.8909730556135123E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Rand Miete",0.47612011220259853,0.7560609430729156,0.72073850311004262]
[null,"Finanzierung",null,null,null,null,null,null,null,null,null,"EK",{"$f":"RANDBETWEEN(0,20)/100","v":0.18},{"$f":"RANDBETWEEN(0,20)/100","v":0.02},{"$f":"RANDBETWEEN(0,20)/100","v":0.19}]
[null,"Eigenkapital",null,{"$f":"D6+M20*D4","v":126360},{"$f":"E6+N20*E4","v":22680},{"$f":"F6+O20*F4","v":155120.00000000003},null,null,null,null,null,"Zinsen",{"$f":"RANDBETWEEN(90, 180)/10000","v":1.12E-2},{"$f":"RANDBETWEEN(90, 180)/10000","v":1.06E-2},{"$f":"RANDBETWEEN(90, 180)/10000","v":1.21E-2}]
[null,"Fremdkapital",null,{"$f":"D4*(1-M20)","v":442260},{"$f":"E4*(1-N20)","v":187110},{"$f":"F4*(1-O20)","v":476440},null,null,null,null,null,"Tilgung",{"$f":"RANDBETWEEN(200,350)/10000","v":2.01E-2},{"$f":"RANDBETWEEN(200,350)/10000","v":2.1700000000000001E-2},{"$f":"RANDBETWEEN(200,350)/10000","v":2.75E-2}]
[null,"Zinsen p.a.",null,{"$f":"M21","v":1.01E-2},1.0699999999999999E-2,1.7000000000000001E-2,null,null,null,null,null,"nu Kosten",{"$f":"RANDBETWEEN(6,10)/100","v":0.06},{"$f":"RANDBETWEEN(6,10)/100","v":0.1},{"$f":"RANDBETWEEN(6,10)/100","v":0.06}]
[null,"Tilgung p.a.",null,3.44E-2,3.1E-2,3.04E-2]
[null,"Annuität p.a.",null,{"$f":"SUM(D11:D12)*D10","v":19680.57},{"$f":"SUM(E11:E12)*E10","v":7802.4870000000001},{"$f":"SUM(F11:F12)*F10","v":22583.255999999998}]
[null,"Annuität p.M.",null,{"$f":"D13/12","v":1640.0474999999999},{"$f":"E13/12","v":650.20725000000004},{"$f":"F13/12","v":1881.9379999999999}]
[null,null,null,null,null,null,null,null,null,null,null,"Bezug Zufall Macro","Alternative 1","Alternative 2","Alternative 3"]
[null,"Wirtschaftlichkeit p.M.",null,null,null,null,null,null,null,null,null,"Größe",142,48,144]
[null,"Kaltmiete",null,{"$f":"D23*D3","v":1121.6353385692737},{"$f":"E23*E3","v":774.40025712949762},{"$f":"F23*F3","v":1242.9895440321509},null,null,null,null,null,"Kaufnebenkosten",0.17,0.11,0.14000000000000001]
[null,"Nicht umlagefähige Kosten",null,{"$f":"D17*M23","v":112.16353385692737},{"$f":"E17*N23","v":46.464015427769858},{"$f":"F17*O23","v":111.86905896289358},null,null,null,null,null,"Rand Lage",0.57843332712071027,0.90356594567294291,0.84038711301131663]
[null,"Instandhaltung (10% Miete)",null,{"$f":"D17/10","v":112.16353385692737},{"$f":"E17/10","v":77.440025712949762},{"$f":"F17/10","v":124.29895440321509},null,null,null,null,null,"Rand Miete",0.12584025026630818,0.91939165345325169,0.21693647800694693]
[null,"Cashflow p.a.",null,{"$f":"D17-D18-D19-D14","v":-742.73922914458103},{"$f":"E17-E18-E19-E14","v":0.28896598877793167},{"$f":"F17-F18-F19-F14","v":-875.11646933395775},null,null,null,null,null,"EK",0.09,0.01,0.14000000000000001]
[null,null,null,null,null,null,null,null,null,null,null,"Zinsen",1.01E-2,1.0699999999999999E-2,1.7000000000000001E-2]
[null,"Hilfe",null,null,null,null,null,null,null,null,null,"Tilgung",3.44E-2,3.1E-2,3.04E-2]
[null,"Miete je m2",null,{"$f":"(4+4*M18+M19*7+100/(M16/1))","v":7.8988404124596743},{"$f":"(4+4*N18+N19*7+100/N16)","v":16.133338690197867},{"$f":"(2+5*O18+O19*8+100/O16)","v":8.6318718335566036},null,null,null,null,null,"nu Kosten",0.1,0.06,0.09]
[null,"Kaufpreis je m2",null,{"$f":"D4/D3","v":3422.5352112676055},{"$f":"E4/E3","v":3937.5},{"$f":"F4/F3","v":3847.2222222222222}]
[null,"Bruttomietrendite",null,{"$f":"(D17*12)/D4","v":2.7694699717759844E-2},{"$f":"(E17*12)/E4","v":4.9168270293936354E-2},{"$f":"(F17*12)/F4","v":2.6923961242573666E-2}]
[null,"Nettomietrendite",null,{"$f":"(D17-D18-D19)*12/(D4+D6)","v":1.8936546815562286E-2},{"$f":"(E17-E18-E19)*12/(E4+E6)","v":3.7208420762978867E-2},{"$f":"(F17-F18-F19)*12/(F4+F6)","v":1.9130182988144444E-2}]

{"sheet":"ETF_blind","index":9,"n_rows":970,"n_cols":54,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Datum","Datumjahr","Jahr","Monat","Beruf/Rente","ETF 1","ETF1 Kurs","ETF1 Wert","ETF2","ETF2 Kurs","ETF2 Wert","ETF3","ETF3 Kurs","ETF3 Wert","ETF4","ETF4 Kurs","ETF4 Wert","ETF5","ETF5 Kurs","ETF5 Wert","Summe Wert","Inv_dyn_ETF1","Inv_dyn_ETF2","Inv_dyn_ETF3","Inv_dyn_ETF4","Inv_dyn_ETF5","Summe_Inv_dyn_","Inv_stat_ETF1","Inv_stat_ETF2","Inv_stat_ETF3","Inv_stat_ETF4","Inv_stat_ETF5","Shares_Cum_ETF1","Shares_Cum_ETF2","Shares_Cum_ETF3","Shares_Cum_ETF4","Shares_Cum_ETF5","Einstandspreis_ETF1","Einstandspreis_ETF2","Einstandspreis_ETF3","Einstandspreis_ETF4","Einstandspreis_ETF5","Gewinn_VK_ETF1","Gewinn_VK_ETF2","Gewinn_VK_ETF3","Gewinn_VK_ETF4","Gewinn_VK_ETF5","Gewinn_ETF_sum","Value","Forecast ETF1","Forecast ETF2","Forecast ETF3","Forecast ETF4","Forecast ETF5"]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":43831},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},{"$f":"IFERROR(ROUNDDOWN((D2-1)/12,0)+1,\"\")","v":1},1,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},100,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G2","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},100,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},100,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},100,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},100,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H2,K2,N2,Q2,T2)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F2)","v":0},{"$f":"SUM($I$2:I2)","v":0},{"$f":"SUM($L$2:L2)","v":0},{"$f":"SUM($O$2:O2)","v":0},{"$f":"SUM($R$2:R2)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F2>0),F$2:$F2,G$2:$G2)/(SUMIF(F$2:$F2,\">0\",F$2:$F2))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I2>0),I$2:$I2,J$2:$J2)/(SUMIF(I$2:$I2,\">0\",I$2:$I2))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L2>0),L$2:$L2,M$2:$M2)/(SUMIF(L$2:$L2,\">0\",L$2:$L2))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O2>0),$O$2:O2,$P$2:P2)/(SUMIF($O$2:O2,\">0\",$O$2:O2))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R2>0),$R$2:R2,$S$2:S2)/(SUMIF($R$2:R2,\">0\",$R$2:R2))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG1)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG1)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":{"$error":"#VALUE!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH1)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH1)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":{"$error":"#VALUE!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI1)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI1)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":{"$error":"#VALUE!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ1)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ1)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":{"$error":"#VALUE!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK1)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK1)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":{"$error":"#VALUE!"}},100,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG1+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX1+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH1+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY1+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI1+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ1+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ1+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA1+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK1+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB1+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":43862},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,{"$f":"D2+1","v":2},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},95.718833836162275,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G3","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},108.61993825559463,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},110.27843882130124,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},95.829104082026134,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},93.250517125716442,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F3)","v":0},{"$f":"SUM($I$2:I3)","v":0},{"$f":"SUM($L$2:L3)","v":0},{"$f":"SUM($O$2:O3)","v":0},{"$f":"SUM($R$2:R3)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F3>0),F$2:$F3,G$2:$G3)/(SUMIF(F$2:$F3,\">0\",F$2:$F3))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I3>0),I$2:$I3,J$2:$J3)/(SUMIF(I$2:$I3,\">0\",I$2:$I3))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L3>0),L$2:$L3,M$2:$M3)/(SUMIF(L$2:$L3,\">0\",L$2:$L3))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O3>0),$O$2:O3,$P$2:P3)/(SUMIF($O$2:O3,\">0\",$O$2:O3))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R3>0),$R$2:R3,$S$2:S3)/(SUMIF($R$2:R3,\">0\",$R$2:R3))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG2)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG2)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH2)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH2)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI2)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI2)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ2)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ2)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK2)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK2)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},107.31162055709689,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG2+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX2+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH2+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY2+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI2+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ2+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ2+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA2+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK2+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB2+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":43891},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,{"$f":"D3+1","v":3},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},88.047737124261815,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G4","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},112.36576925247621,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},102.41901231508515,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},100.47898218809974,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},102.45223581636493,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F4)","v":0},{"$f":"SUM($I$2:I4)","v":0},{"$f":"SUM($L$2:L4)","v":0},{"$f":"SUM($O$2:O4)","v":0},{"$f":"SUM($R$2:R4)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F4>0),F$2:$F4,G$2:$G4)/(SUMIF(F$2:$F4,\">0\",F$2:$F4))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I4>0),I$2:$I4,J$2:$J4)/(SUMIF(I$2:$I4,\">0\",I$2:$I4))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L4>0),L$2:$L4,M$2:$M4)/(SUMIF(L$2:$L4,\">0\",L$2:$L4))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O4>0),$O$2:O4,$P$2:P4)/(SUMIF($O$2:O4,\">0\",$O$2:O4))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R4>0),$R$2:R4,$S$2:S4)/(SUMIF($R$2:R4,\">0\",$R$2:R4))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG3)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG3)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH3)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH3)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI3)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI3)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ3)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ3)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK3)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK3)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},101.87545194175077,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG3+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX3+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH3+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY3+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI3+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ3+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ3+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA3+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK3+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB3+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":43922},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,4,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},91.983505520439152,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G5","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},107.9566557971022,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},112.70927856696755,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},94.436506335688222,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},95.713498808909335,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F5)","v":0},{"$f":"SUM($I$2:I5)","v":0},{"$f":"SUM($L$2:L5)","v":0},{"$f":"SUM($O$2:O5)","v":0},{"$f":"SUM($R$2:R5)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F5>0),F$2:$F5,G$2:$G5)/(SUMIF(F$2:$F5,\">0\",F$2:$F5))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I5>0),I$2:$I5,J$2:$J5)/(SUMIF(I$2:$I5,\">0\",I$2:$I5))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L5>0),L$2:$L5,M$2:$M5)/(SUMIF(L$2:$L5,\">0\",L$2:$L5))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O5>0),$O$2:O5,$P$2:P5)/(SUMIF($O$2:O5,\">0\",$O$2:O5))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R5>0),$R$2:R5,$S$2:S5)/(SUMIF($R$2:R5,\">0\",$R$2:R5))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG4)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG4)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH4)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH4)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI4)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI4)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ4)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ4)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK4)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK4)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},103.64955834197069,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG4+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX4+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH4+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY4+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI4+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ4+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ4+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA4+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK4+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB4+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":43952},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,5,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},95.333547646541376,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G6","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},109.81839338537593,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},114.5392439929812,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},94.245561818928067,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},95.197069125066747,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F6)","v":0},{"$f":"SUM($I$2:I6)","v":0},{"$f":"SUM($L$2:L6)","v":0},{"$f":"SUM($O$2:O6)","v":0},{"$f":"SUM($R$2:R6)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F6>0),F$2:$F6,G$2:$G6)/(SUMIF(F$2:$F6,\">0\",F$2:$F6))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I6>0),I$2:$I6,J$2:$J6)/(SUMIF(I$2:$I6,\">0\",I$2:$I6))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L6>0),L$2:$L6,M$2:$M6)/(SUMIF(L$2:$L6,\">0\",L$2:$L6))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O6>0),$O$2:O6,$P$2:P6)/(SUMIF($O$2:O6,\">0\",$O$2:O6))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R6>0),$R$2:R6,$S$2:S6)/(SUMIF($R$2:R6,\">0\",$R$2:R6))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG5)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG5)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH5)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH5)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI5)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI5)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ5)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ5)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK5)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK5)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},105.73582602869313,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG5+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX5+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH5+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY5+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI5+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ5+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ5+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA5+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK5+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB5+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":43983},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,6,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},93.641206848544286,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G7","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},106.22083263743042,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},121.1241049605228,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},93.064702959524823,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},103.82156472621369,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F7)","v":0},{"$f":"SUM($I$2:I7)","v":0},{"$f":"SUM($L$2:L7)","v":0},{"$f":"SUM($O$2:O7)","v":0},{"$f":"SUM($R$2:R7)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F7>0),F$2:$F7,G$2:$G7)/(SUMIF(F$2:$F7,\">0\",F$2:$F7))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I7>0),I$2:$I7,J$2:$J7)/(SUMIF(I$2:$I7,\">0\",I$2:$I7))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L7>0),L$2:$L7,M$2:$M7)/(SUMIF(L$2:$L7,\">0\",L$2:$L7))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O7>0),$O$2:O7,$P$2:P7)/(SUMIF($O$2:O7,\">0\",$O$2:O7))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R7>0),$R$2:R7,$S$2:S7)/(SUMIF($R$2:R7,\">0\",$R$2:R7))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG6)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG6)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH6)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH6)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI6)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI6)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ6)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ6)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK6)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK6)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},104.33226757498193,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG6+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX6+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH6+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY6+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI6+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ6+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ6+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA6+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK6+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB6+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44013},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,7,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},103.43789959656398,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G8","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},100.0150426542675,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},131.62624606610876,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},97.580445112027149,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},98.796610475836403,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F8)","v":0},{"$f":"SUM($I$2:I8)","v":0},{"$f":"SUM($L$2:L8)","v":0},{"$f":"SUM($O$2:O8)","v":0},{"$f":"SUM($R$2:R8)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F8>0),F$2:$F8,G$2:$G8)/(SUMIF(F$2:$F8,\">0\",F$2:$F8))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I8>0),I$2:$I8,J$2:$J8)/(SUMIF(I$2:$I8,\">0\",I$2:$I8))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L8>0),L$2:$L8,M$2:$M8)/(SUMIF(L$2:$L8,\">0\",L$2:$L8))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O8>0),$O$2:O8,$P$2:P8)/(SUMIF($O$2:O8,\">0\",$O$2:O8))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R8>0),$R$2:R8,$S$2:S8)/(SUMIF($R$2:R8,\">0\",$R$2:R8))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG7)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG7)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH7)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH7)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI7)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI7)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ7)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ7)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK7)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK7)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},101.18050717532401,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG7+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX7+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH7+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY7+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI7+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ7+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ7+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA7+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK7+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB7+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44044},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,8,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},99.80006784027789,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G9","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},94.013622312747117,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},132.9258650026633,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},103.58764717472313,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},95.586412846198641,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F9)","v":0},{"$f":"SUM($I$2:I9)","v":0},{"$f":"SUM($L$2:L9)","v":0},{"$f":"SUM($O$2:O9)","v":0},{"$f":"SUM($R$2:R9)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F9>0),F$2:$F9,G$2:$G9)/(SUMIF(F$2:$F9,\">0\",F$2:$F9))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I9>0),I$2:$I9,J$2:$J9)/(SUMIF(I$2:$I9,\">0\",I$2:$I9))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L9>0),L$2:$L9,M$2:$M9)/(SUMIF(L$2:$L9,\">0\",L$2:$L9))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O9>0),$O$2:O9,$P$2:P9)/(SUMIF($O$2:O9,\">0\",$O$2:O9))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R9>0),$R$2:R9,$S$2:S9)/(SUMIF($R$2:R9,\">0\",$R$2:R9))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG8)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG8)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH8)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH8)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI8)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI8)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ8)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ8)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK8)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK8)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},97.993367359708117,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG8+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX8+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH8+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY8+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI8+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ8+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ8+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA8+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK8+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB8+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44075},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,9,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},106.78145947937212,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G10","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},91.855212093439391,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},132.84055819744978,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},107.65965436269992,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},103.2889666557889,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F10)","v":0},{"$f":"SUM($I$2:I10)","v":0},{"$f":"SUM($L$2:L10)","v":0},{"$f":"SUM($O$2:O10)","v":0},{"$f":"SUM($R$2:R10)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F10>0),F$2:$F10,G$2:$G10)/(SUMIF(F$2:$F10,\">0\",F$2:$F10))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I10>0),I$2:$I10,J$2:$J10)/(SUMIF(I$2:$I10,\">0\",I$2:$I10))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L10>0),L$2:$L10,M$2:$M10)/(SUMIF(L$2:$L10,\">0\",L$2:$L10))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O10>0),$O$2:O10,$P$2:P10)/(SUMIF($O$2:O10,\">0\",$O$2:O10))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R10>0),$R$2:R10,$S$2:S10)/(SUMIF($R$2:R10,\">0\",$R$2:R10))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG9)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG9)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH9)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH9)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI9)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI9)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ9)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ9)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK9)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK9)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},93.650944030320787,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG9+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX9+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH9+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY9+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI9+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ9+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ9+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA9+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK9+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB9+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44105},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,10,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},111.99945052384571,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G11","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},92.191654091608996,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},142.25517269189331,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},99.942215143077533,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},108.56793051998416,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F11)","v":0},{"$f":"SUM($I$2:I11)","v":0},{"$f":"SUM($L$2:L11)","v":0},{"$f":"SUM($O$2:O11)","v":0},{"$f":"SUM($R$2:R11)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F11>0),F$2:$F11,G$2:$G11)/(SUMIF(F$2:$F11,\">0\",F$2:$F11))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I11>0),I$2:$I11,J$2:$J11)/(SUMIF(I$2:$I11,\">0\",I$2:$I11))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L11>0),L$2:$L11,M$2:$M11)/(SUMIF(L$2:$L11,\">0\",L$2:$L11))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O11>0),$O$2:O11,$P$2:P11)/(SUMIF($O$2:O11,\">0\",$O$2:O11))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R11>0),$R$2:R11,$S$2:S11)/(SUMIF($R$2:R11,\">0\",$R$2:R11))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG10)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG10)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH10)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH10)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI10)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI10)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ10)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ10)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK10)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK10)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},91.550444002712041,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG10+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX10+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH10+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY10+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI10+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ10+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ10+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA10+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK10+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB10+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44136},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,11,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},111.77476279877881,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G12","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},91.140702943518406,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},157.20642737153122,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},94.43085129774235,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},118.40377575976873,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F12)","v":0},{"$f":"SUM($I$2:I12)","v":0},{"$f":"SUM($L$2:L12)","v":0},{"$f":"SUM($O$2:O12)","v":0},{"$f":"SUM($R$2:R12)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F12>0),F$2:$F12,G$2:$G12)/(SUMIF(F$2:$F12,\">0\",F$2:$F12))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I12>0),I$2:$I12,J$2:$J12)/(SUMIF(I$2:$I12,\">0\",I$2:$I12))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L12>0),L$2:$L12,M$2:$M12)/(SUMIF(L$2:$L12,\">0\",L$2:$L12))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O12>0),$O$2:O12,$P$2:P12)/(SUMIF($O$2:O12,\">0\",$O$2:O12))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R12>0),$R$2:R12,$S$2:S12)/(SUMIF($R$2:R12,\">0\",$R$2:R12))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG11)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG11)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH11)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH11)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI11)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI11)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ11)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ11)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK11)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK11)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},92.403449131086603,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG11+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX11+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH11+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY11+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI11+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ11+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ11+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA11+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK11+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB11+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44166},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2020},1,12,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},119.35592400809797,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G13","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},98.002185764617096,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},148.47041205926331,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},90.652077691707774,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},110.61583536806302,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":""},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":""},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F13)","v":0},{"$f":"SUM($I$2:I13)","v":0},{"$f":"SUM($L$2:L13)","v":0},{"$f":"SUM($O$2:O13)","v":0},{"$f":"SUM($R$2:R13)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F13>0),F$2:$F13,G$2:$G13)/(SUMIF(F$2:$F13,\">0\",F$2:$F13))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I13>0),I$2:$I13,J$2:$J13)/(SUMIF(I$2:$I13,\">0\",I$2:$I13))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L13>0),L$2:$L13,M$2:$M13)/(SUMIF(L$2:$L13,\">0\",L$2:$L13))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O13>0),$O$2:O13,$P$2:P13)/(SUMIF($O$2:O13,\">0\",$O$2:O13))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R13>0),$R$2:R13,$S$2:S13)/(SUMIF($R$2:R13,\">0\",$R$2:R13))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG12)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG12)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH12)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH12)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI12)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI12)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ12)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ12)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK12)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK12)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},89.254728245796642,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG12+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX12+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH12+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY12+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI12+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ12+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ12+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA12+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#VALUE!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK12+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB12+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#VALUE!"}}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44197},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,13,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},111.77412958908045,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G14","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},94.315047366638851,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},146.5231622921396,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},91.592913499931441,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},107.81288833095476,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F14)","v":0},{"$f":"SUM($I$2:I14)","v":0},{"$f":"SUM($L$2:L14)","v":0},{"$f":"SUM($O$2:O14)","v":0},{"$f":"SUM($R$2:R14)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F14>0),F$2:$F14,G$2:$G14)/(SUMIF(F$2:$F14,\">0\",F$2:$F14))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I14>0),I$2:$I14,J$2:$J14)/(SUMIF(I$2:$I14,\">0\",I$2:$I14))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L14>0),L$2:$L14,M$2:$M14)/(SUMIF(L$2:$L14,\">0\",L$2:$L14))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O14>0),$O$2:O14,$P$2:P14)/(SUMIF($O$2:O14,\">0\",$O$2:O14))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R14>0),$R$2:R14,$S$2:S14)/(SUMIF($R$2:R14,\">0\",$R$2:R14))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG13)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG13)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH13)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH13)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI13)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI13)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ13)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ13)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK13)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK13)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},91.781808387771505,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG13+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX13+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH13+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY13+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI13+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ13+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ13+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA13+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK13+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB13+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44228},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,14,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},115.61474363289635,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G15","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},99.723610243824893,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},151.41736965211587,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},95.193410396152743,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},104.88762927847785,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F15)","v":0},{"$f":"SUM($I$2:I15)","v":0},{"$f":"SUM($L$2:L15)","v":0},{"$f":"SUM($O$2:O15)","v":0},{"$f":"SUM($R$2:R15)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F15>0),F$2:$F15,G$2:$G15)/(SUMIF(F$2:$F15,\">0\",F$2:$F15))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I15>0),I$2:$I15,J$2:$J15)/(SUMIF(I$2:$I15,\">0\",I$2:$I15))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L15>0),L$2:$L15,M$2:$M15)/(SUMIF(L$2:$L15,\">0\",L$2:$L15))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O15>0),$O$2:O15,$P$2:P15)/(SUMIF($O$2:O15,\">0\",$O$2:O15))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R15>0),$R$2:R15,$S$2:S15)/(SUMIF($R$2:R15,\">0\",$R$2:R15))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG14)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG14)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH14)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH14)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI14)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI14)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ14)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ14)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK14)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK14)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},88.183224014367951,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG14+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX14+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH14+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY14+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI14+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ14+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ14+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA14+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK14+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB14+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44256},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,15,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},106.56099986311833,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G16","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},98.918628411001478,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},140.33158956645602,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},92.193973706555809,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},102.2298319681996,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F16)","v":0},{"$f":"SUM($I$2:I16)","v":0},{"$f":"SUM($L$2:L16)","v":0},{"$f":"SUM($O$2:O16)","v":0},{"$f":"SUM($R$2:R16)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F16>0),F$2:$F16,G$2:$G16)/(SUMIF(F$2:$F16,\">0\",F$2:$F16))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I16>0),I$2:$I16,J$2:$J16)/(SUMIF(I$2:$I16,\">0\",I$2:$I16))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L16>0),L$2:$L16,M$2:$M16)/(SUMIF(L$2:$L16,\">0\",L$2:$L16))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O16>0),$O$2:O16,$P$2:P16)/(SUMIF($O$2:O16,\">0\",$O$2:O16))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R16>0),$R$2:R16,$S$2:S16)/(SUMIF($R$2:R16,\">0\",$R$2:R16))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG15)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG15)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH15)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH15)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI15)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI15)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ15)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ15)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK15)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK15)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},86.320230949523406,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG15+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX15+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH15+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY15+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI15+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ15+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ15+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA15+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK15+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB15+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44287},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,16,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},112.21394420136053,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G17","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},93.453148591165331,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},154.10726231329537,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},99.966391023689923,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},107.25683468947629,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F17)","v":0},{"$f":"SUM($I$2:I17)","v":0},{"$f":"SUM($L$2:L17)","v":0},{"$f":"SUM($O$2:O17)","v":0},{"$f":"SUM($R$2:R17)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F17>0),F$2:$F17,G$2:$G17)/(SUMIF(F$2:$F17,\">0\",F$2:$F17))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I17>0),I$2:$I17,J$2:$J17)/(SUMIF(I$2:$I17,\">0\",I$2:$I17))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L17>0),L$2:$L17,M$2:$M17)/(SUMIF(L$2:$L17,\">0\",L$2:$L17))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O17>0),$O$2:O17,$P$2:P17)/(SUMIF($O$2:O17,\">0\",$O$2:O17))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R17>0),$R$2:R17,$S$2:S17)/(SUMIF($R$2:R17,\">0\",$R$2:R17))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG16)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG16)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH16)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH16)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI16)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI16)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ16)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ16)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK16)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK16)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},89.476531797789903,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG16+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX16+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH16+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY16+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI16+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ16+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ16+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA16+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK16+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB16+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44317},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,17,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},110.22194620522784,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G18","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},95.705936844344009,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},169.94708298934964,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},97.502272328481268,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},100.01755300061146,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F18)","v":0},{"$f":"SUM($I$2:I18)","v":0},{"$f":"SUM($L$2:L18)","v":0},{"$f":"SUM($O$2:O18)","v":0},{"$f":"SUM($R$2:R18)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F18>0),F$2:$F18,G$2:$G18)/(SUMIF(F$2:$F18,\">0\",F$2:$F18))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I18>0),I$2:$I18,J$2:$J18)/(SUMIF(I$2:$I18,\">0\",I$2:$I18))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L18>0),L$2:$L18,M$2:$M18)/(SUMIF(L$2:$L18,\">0\",L$2:$L18))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O18>0),$O$2:O18,$P$2:P18)/(SUMIF($O$2:O18,\">0\",$O$2:O18))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R18>0),$R$2:R18,$S$2:S18)/(SUMIF($R$2:R18,\">0\",$R$2:R18))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG17)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG17)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH17)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH17)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI17)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI17)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ17)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ17)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK17)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK17)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},89.591524998020077,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG17+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX17+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH17+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY17+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI17+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ17+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ17+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA17+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK17+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB17+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44348},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,18,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},118.63911852402134,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G19","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},104.83471144301539,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},189.39279886317885,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},101.33506479548237,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},109.07876626924686,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F19)","v":0},{"$f":"SUM($I$2:I19)","v":0},{"$f":"SUM($L$2:L19)","v":0},{"$f":"SUM($O$2:O19)","v":0},{"$f":"SUM($R$2:R19)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F19>0),F$2:$F19,G$2:$G19)/(SUMIF(F$2:$F19,\">0\",F$2:$F19))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I19>0),I$2:$I19,J$2:$J19)/(SUMIF(I$2:$I19,\">0\",I$2:$I19))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L19>0),L$2:$L19,M$2:$M19)/(SUMIF(L$2:$L19,\">0\",L$2:$L19))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O19>0),$O$2:O19,$P$2:P19)/(SUMIF($O$2:O19,\">0\",$O$2:O19))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R19>0),$R$2:R19,$S$2:S19)/(SUMIF($R$2:R19,\">0\",$R$2:R19))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG18)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG18)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH18)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH18)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI18)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI18)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ18)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ18)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK18)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK18)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},92.005508624488641,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG18+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX18+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH18+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY18+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI18+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ18+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ18+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA18+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK18+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB18+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44378},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,19,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},112.66037343809342,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G20","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},112.3483888981573,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},203.667508541714,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},100.77398947428983,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},108.29063515799663,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F20)","v":0},{"$f":"SUM($I$2:I20)","v":0},{"$f":"SUM($L$2:L20)","v":0},{"$f":"SUM($O$2:O20)","v":0},{"$f":"SUM($R$2:R20)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F20>0),F$2:$F20,G$2:$G20)/(SUMIF(F$2:$F20,\">0\",F$2:$F20))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I20>0),I$2:$I20,J$2:$J20)/(SUMIF(I$2:$I20,\">0\",I$2:$I20))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L20>0),L$2:$L20,M$2:$M20)/(SUMIF(L$2:$L20,\">0\",L$2:$L20))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O20>0),$O$2:O20,$P$2:P20)/(SUMIF($O$2:O20,\">0\",$O$2:O20))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R20>0),$R$2:R20,$S$2:S20)/(SUMIF($R$2:R20,\">0\",$R$2:R20))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG19)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG19)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH19)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH19)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI19)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI19)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ19)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ19)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK19)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK19)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},91.512433355499837,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG19+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX19+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH19+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY19+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI19+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ19+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ19+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA19+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK19+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB19+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44409},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,20,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},117.46240306257387,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G21","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},110.13852413402897,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},204.81907424569945,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},101.28241631739787,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},112.57379514168106,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F21)","v":0},{"$f":"SUM($I$2:I21)","v":0},{"$f":"SUM($L$2:L21)","v":0},{"$f":"SUM($O$2:O21)","v":0},{"$f":"SUM($R$2:R21)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F21>0),F$2:$F21,G$2:$G21)/(SUMIF(F$2:$F21,\">0\",F$2:$F21))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I21>0),I$2:$I21,J$2:$J21)/(SUMIF(I$2:$I21,\">0\",I$2:$I21))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L21>0),L$2:$L21,M$2:$M21)/(SUMIF(L$2:$L21,\">0\",L$2:$L21))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O21>0),$O$2:O21,$P$2:P21)/(SUMIF($O$2:O21,\">0\",$O$2:O21))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R21>0),$R$2:R21,$S$2:S21)/(SUMIF($R$2:R21,\">0\",$R$2:R21))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG20)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG20)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH20)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH20)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI20)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI20)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ20)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ20)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK20)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK20)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},93.478820854871344,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG20+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX20+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH20+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY20+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI20+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ20+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ20+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA20+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK20+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB20+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44440},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,21,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},123.9400763901133,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G22","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},119.43115776684681,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},191.82298740221268,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},95.359842816901946,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},117.24216445817875,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F22)","v":0},{"$f":"SUM($I$2:I22)","v":0},{"$f":"SUM($L$2:L22)","v":0},{"$f":"SUM($O$2:O22)","v":0},{"$f":"SUM($R$2:R22)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F22>0),F$2:$F22,G$2:$G22)/(SUMIF(F$2:$F22,\">0\",F$2:$F22))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I22>0),I$2:$I22,J$2:$J22)/(SUMIF(I$2:$I22,\">0\",I$2:$I22))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L22>0),L$2:$L22,M$2:$M22)/(SUMIF(L$2:$L22,\">0\",L$2:$L22))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O22>0),$O$2:O22,$P$2:P22)/(SUMIF($O$2:O22,\">0\",$O$2:O22))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R22>0),$R$2:R22,$S$2:S22)/(SUMIF($R$2:R22,\">0\",$R$2:R22))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG21)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG21)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH21)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH21)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI21)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI21)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ21)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ21)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK21)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK21)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},95.869765136887523,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG21+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX21+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH21+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY21+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI21+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ21+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ21+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA21+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK21+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB21+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44470},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,22,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},122.46809235078936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G23","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},127.77580858023533,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},181.54319709970233,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},98.933658915572693,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},128.1000395240097,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F23)","v":0},{"$f":"SUM($I$2:I23)","v":0},{"$f":"SUM($L$2:L23)","v":0},{"$f":"SUM($O$2:O23)","v":0},{"$f":"SUM($R$2:R23)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F23>0),F$2:$F23,G$2:$G23)/(SUMIF(F$2:$F23,\">0\",F$2:$F23))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I23>0),I$2:$I23,J$2:$J23)/(SUMIF(I$2:$I23,\">0\",I$2:$I23))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L23>0),L$2:$L23,M$2:$M23)/(SUMIF(L$2:$L23,\">0\",L$2:$L23))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O23>0),$O$2:O23,$P$2:P23)/(SUMIF($O$2:O23,\">0\",$O$2:O23))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R23>0),$R$2:R23,$S$2:S23)/(SUMIF($R$2:R23,\">0\",$R$2:R23))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG22)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG22)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH22)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH22)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI22)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI22)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ22)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ22)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK22)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK22)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},90.892044632630245,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG22+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX22+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH22+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY22+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI22+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ22+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ22+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA22+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK22+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB22+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44501},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,23,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},125.17352213556062,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G24","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},122.1446409518815,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},175.81806222649047,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},98.212468108778879,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},119.67433294846728,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F24)","v":0},{"$f":"SUM($I$2:I24)","v":0},{"$f":"SUM($L$2:L24)","v":0},{"$f":"SUM($O$2:O24)","v":0},{"$f":"SUM($R$2:R24)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F24>0),F$2:$F24,G$2:$G24)/(SUMIF(F$2:$F24,\">0\",F$2:$F24))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I24>0),I$2:$I24,J$2:$J24)/(SUMIF(I$2:$I24,\">0\",I$2:$I24))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L24>0),L$2:$L24,M$2:$M24)/(SUMIF(L$2:$L24,\">0\",L$2:$L24))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O24>0),$O$2:O24,$P$2:P24)/(SUMIF($O$2:O24,\">0\",$O$2:O24))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R24>0),$R$2:R24,$S$2:S24)/(SUMIF($R$2:R24,\">0\",$R$2:R24))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG23)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG23)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH23)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH23)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI23)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI23)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ23)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ23)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK23)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK23)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},91.494909642047389,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG23+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX23+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH23+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY23+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI23+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ23+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ23+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA23+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK23+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB23+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44531},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2021},2,24,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},116.98924152131828,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G25","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},133.57008090144754,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},167.79585222864114,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},98.360316489076212,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},127.89492978502781,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F25)","v":0},{"$f":"SUM($I$2:I25)","v":0},{"$f":"SUM($L$2:L25)","v":0},{"$f":"SUM($O$2:O25)","v":0},{"$f":"SUM($R$2:R25)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F25>0),F$2:$F25,G$2:$G25)/(SUMIF(F$2:$F25,\">0\",F$2:$F25))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I25>0),I$2:$I25,J$2:$J25)/(SUMIF(I$2:$I25,\">0\",I$2:$I25))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L25>0),L$2:$L25,M$2:$M25)/(SUMIF(L$2:$L25,\">0\",L$2:$L25))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O25>0),$O$2:O25,$P$2:P25)/(SUMIF($O$2:O25,\">0\",$O$2:O25))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R25>0),$R$2:R25,$S$2:S25)/(SUMIF($R$2:R25,\">0\",$R$2:R25))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG24)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG24)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH24)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH24)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI24)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI24)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ24)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ24)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK24)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK24)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},90.280387954149575,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG24+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX24+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH24+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY24+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI24+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ24+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ24+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA24+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK24+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB24+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44562},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,25,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},116.06032026599779,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G26","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},146.31047300124729,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},158.47137892997557,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},96.274902236507458,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},118.38647192954211,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F26)","v":0},{"$f":"SUM($I$2:I26)","v":0},{"$f":"SUM($L$2:L26)","v":0},{"$f":"SUM($O$2:O26)","v":0},{"$f":"SUM($R$2:R26)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F26>0),F$2:$F26,G$2:$G26)/(SUMIF(F$2:$F26,\">0\",F$2:$F26))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I26>0),I$2:$I26,J$2:$J26)/(SUMIF(I$2:$I26,\">0\",I$2:$I26))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L26>0),L$2:$L26,M$2:$M26)/(SUMIF(L$2:$L26,\">0\",L$2:$L26))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O26>0),$O$2:O26,$P$2:P26)/(SUMIF($O$2:O26,\">0\",$O$2:O26))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R26>0),$R$2:R26,$S$2:S26)/(SUMIF($R$2:R26,\">0\",$R$2:R26))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG25)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG25)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH25)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH25)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI25)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI25)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ25)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ25)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK25)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK25)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},90.276122210745555,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG25+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX25+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH25+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY25+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI25+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ25+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ25+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA25+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK25+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB25+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44593},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,26,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},110.65069750655815,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G27","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},137.30004579371436,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},158.03849869394529,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},91.448785831847346,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},108.57916732191583,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F27)","v":0},{"$f":"SUM($I$2:I27)","v":0},{"$f":"SUM($L$2:L27)","v":0},{"$f":"SUM($O$2:O27)","v":0},{"$f":"SUM($R$2:R27)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F27>0),F$2:$F27,G$2:$G27)/(SUMIF(F$2:$F27,\">0\",F$2:$F27))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I27>0),I$2:$I27,J$2:$J27)/(SUMIF(I$2:$I27,\">0\",I$2:$I27))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L27>0),L$2:$L27,M$2:$M27)/(SUMIF(L$2:$L27,\">0\",L$2:$L27))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O27>0),$O$2:O27,$P$2:P27)/(SUMIF($O$2:O27,\">0\",$O$2:O27))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R27>0),$R$2:R27,$S$2:S27)/(SUMIF($R$2:R27,\">0\",$R$2:R27))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG26)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG26)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH26)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH26)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI26)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI26)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ26)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ26)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK26)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK26)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},85.474880559233341,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG26+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX26+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH26+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY26+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI26+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ26+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ26+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA26+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK26+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB26+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44621},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,27,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},118.86362668852284,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G28","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},150.14312606366039,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},153.37539196740005,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},91.425024774080597,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},116.46633537792474,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F28)","v":0},{"$f":"SUM($I$2:I28)","v":0},{"$f":"SUM($L$2:L28)","v":0},{"$f":"SUM($O$2:O28)","v":0},{"$f":"SUM($R$2:R28)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F28>0),F$2:$F28,G$2:$G28)/(SUMIF(F$2:$F28,\">0\",F$2:$F28))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I28>0),I$2:$I28,J$2:$J28)/(SUMIF(I$2:$I28,\">0\",I$2:$I28))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L28>0),L$2:$L28,M$2:$M28)/(SUMIF(L$2:$L28,\">0\",L$2:$L28))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O28>0),$O$2:O28,$P$2:P28)/(SUMIF($O$2:O28,\">0\",$O$2:O28))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R28>0),$R$2:R28,$S$2:S28)/(SUMIF($R$2:R28,\">0\",$R$2:R28))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG27)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG27)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH27)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH27)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI27)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI27)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ27)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ27)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK27)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK27)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},88.482316350003615,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG27+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX27+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH27+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY27+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI27+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ27+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ27+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA27+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK27+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB27+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44652},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,28,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},121.48943060035285,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G29","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},152.47594709518165,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},151.36381139623671,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},96.711146047903711,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},120.85002268194293,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F29)","v":0},{"$f":"SUM($I$2:I29)","v":0},{"$f":"SUM($L$2:L29)","v":0},{"$f":"SUM($O$2:O29)","v":0},{"$f":"SUM($R$2:R29)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F29>0),F$2:$F29,G$2:$G29)/(SUMIF(F$2:$F29,\">0\",F$2:$F29))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I29>0),I$2:$I29,J$2:$J29)/(SUMIF(I$2:$I29,\">0\",I$2:$I29))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L29>0),L$2:$L29,M$2:$M29)/(SUMIF(L$2:$L29,\">0\",L$2:$L29))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O29>0),$O$2:O29,$P$2:P29)/(SUMIF($O$2:O29,\">0\",$O$2:O29))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R29>0),$R$2:R29,$S$2:S29)/(SUMIF($R$2:R29,\">0\",$R$2:R29))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG28)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG28)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH28)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH28)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI28)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI28)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ28)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ28)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK28)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK28)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},92.824146342080766,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG28+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX28+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH28+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY28+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI28+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ28+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ28+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA28+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK28+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB28+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44682},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,29,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},123.43470329898982,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G30","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},149.47678327834953,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},157.40555656001399,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},99.629846789741435,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},124.9375522712985,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F30)","v":0},{"$f":"SUM($I$2:I30)","v":0},{"$f":"SUM($L$2:L30)","v":0},{"$f":"SUM($O$2:O30)","v":0},{"$f":"SUM($R$2:R30)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F30>0),F$2:$F30,G$2:$G30)/(SUMIF(F$2:$F30,\">0\",F$2:$F30))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I30>0),I$2:$I30,J$2:$J30)/(SUMIF(I$2:$I30,\">0\",I$2:$I30))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L30>0),L$2:$L30,M$2:$M30)/(SUMIF(L$2:$L30,\">0\",L$2:$L30))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O30>0),$O$2:O30,$P$2:P30)/(SUMIF($O$2:O30,\">0\",$O$2:O30))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R30>0),$R$2:R30,$S$2:S30)/(SUMIF($R$2:R30,\">0\",$R$2:R30))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG29)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG29)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH29)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH29)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI29)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI29)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ29)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ29)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK29)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK29)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},98.291790482431352,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG29+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX29+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH29+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY29+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI29+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ29+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ29+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA29+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK29+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB29+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44713},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,30,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},127.1690948061544,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G31","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},139.09692083741066,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},150.53839777690732,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},99.603960054085746,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},116.93518355175328,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F31)","v":0},{"$f":"SUM($I$2:I31)","v":0},{"$f":"SUM($L$2:L31)","v":0},{"$f":"SUM($O$2:O31)","v":0},{"$f":"SUM($R$2:R31)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F31>0),F$2:$F31,G$2:$G31)/(SUMIF(F$2:$F31,\">0\",F$2:$F31))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I31>0),I$2:$I31,J$2:$J31)/(SUMIF(I$2:$I31,\">0\",I$2:$I31))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L31>0),L$2:$L31,M$2:$M31)/(SUMIF(L$2:$L31,\">0\",L$2:$L31))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O31>0),$O$2:O31,$P$2:P31)/(SUMIF($O$2:O31,\">0\",$O$2:O31))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R31>0),$R$2:R31,$S$2:S31)/(SUMIF($R$2:R31,\">0\",$R$2:R31))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG30)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG30)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH30)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH30)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI30)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI30)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ30)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ30)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK30)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK30)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},102.43025163989448,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG30+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX30+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH30+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY30+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI30+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ30+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ30+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA30+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK30+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB30+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44743},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,31,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},132.85360324050717,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G32","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},134.76648375017862,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},143.66964592961179,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},101.88829230057031,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},116.73336179594303,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F32)","v":0},{"$f":"SUM($I$2:I32)","v":0},{"$f":"SUM($L$2:L32)","v":0},{"$f":"SUM($O$2:O32)","v":0},{"$f":"SUM($R$2:R32)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F32>0),F$2:$F32,G$2:$G32)/(SUMIF(F$2:$F32,\">0\",F$2:$F32))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I32>0),I$2:$I32,J$2:$J32)/(SUMIF(I$2:$I32,\">0\",I$2:$I32))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L32>0),L$2:$L32,M$2:$M32)/(SUMIF(L$2:$L32,\">0\",L$2:$L32))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O32>0),$O$2:O32,$P$2:P32)/(SUMIF($O$2:O32,\">0\",$O$2:O32))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R32>0),$R$2:R32,$S$2:S32)/(SUMIF($R$2:R32,\">0\",$R$2:R32))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG31)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG31)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH31)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH31)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI31)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI31)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ31)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ31)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK31)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK31)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},101.88130816210702,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG31+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX31+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH31+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY31+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI31+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ31+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ31+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA31+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK31+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB31+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44774},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,32,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},123.67414793132227,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G33","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},146.38327143868,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},151.92921366135266,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},101.86181875499956,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},123.15253038427153,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F33)","v":0},{"$f":"SUM($I$2:I33)","v":0},{"$f":"SUM($L$2:L33)","v":0},{"$f":"SUM($O$2:O33)","v":0},{"$f":"SUM($R$2:R33)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F33>0),F$2:$F33,G$2:$G33)/(SUMIF(F$2:$F33,\">0\",F$2:$F33))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I33>0),I$2:$I33,J$2:$J33)/(SUMIF(I$2:$I33,\">0\",I$2:$I33))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L33>0),L$2:$L33,M$2:$M33)/(SUMIF(L$2:$L33,\">0\",L$2:$L33))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O33>0),$O$2:O33,$P$2:P33)/(SUMIF($O$2:O33,\">0\",$O$2:O33))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R33>0),$R$2:R33,$S$2:S33)/(SUMIF($R$2:R33,\">0\",$R$2:R33))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG32)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG32)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH32)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH32)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI32)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI32)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ32)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ32)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK32)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK32)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},105.74738720789217,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG32+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX32+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH32+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY32+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI32+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ32+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ32+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA32+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK32+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB32+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44805},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,33,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},115.58790162197033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G34","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},139.46247738787721,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},146.52312131114883,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},104.9359645811476,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},135.3049020339628,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F34)","v":0},{"$f":"SUM($I$2:I34)","v":0},{"$f":"SUM($L$2:L34)","v":0},{"$f":"SUM($O$2:O34)","v":0},{"$f":"SUM($R$2:R34)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F34>0),F$2:$F34,G$2:$G34)/(SUMIF(F$2:$F34,\">0\",F$2:$F34))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I34>0),I$2:$I34,J$2:$J34)/(SUMIF(I$2:$I34,\">0\",I$2:$I34))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L34>0),L$2:$L34,M$2:$M34)/(SUMIF(L$2:$L34,\">0\",L$2:$L34))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O34>0),$O$2:O34,$P$2:P34)/(SUMIF($O$2:O34,\">0\",$O$2:O34))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R34>0),$R$2:R34,$S$2:S34)/(SUMIF($R$2:R34,\">0\",$R$2:R34))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG33)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG33)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH33)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH33)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI33)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI33)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ33)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ33)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK33)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK33)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},102.14396103930865,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG33+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX33+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH33+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY33+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI33+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ33+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ33+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA33+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK33+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB33+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44835},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,34,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},125.41025924114949,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G35","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},138.10449239791541,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},151.41732730226664,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},100.38188129853609,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},145.13342188233969,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F35)","v":0},{"$f":"SUM($I$2:I35)","v":0},{"$f":"SUM($L$2:L35)","v":0},{"$f":"SUM($O$2:O35)","v":0},{"$f":"SUM($R$2:R35)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F35>0),F$2:$F35,G$2:$G35)/(SUMIF(F$2:$F35,\">0\",F$2:$F35))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I35>0),I$2:$I35,J$2:$J35)/(SUMIF(I$2:$I35,\">0\",I$2:$I35))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L35>0),L$2:$L35,M$2:$M35)/(SUMIF(L$2:$L35,\">0\",L$2:$L35))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O35>0),$O$2:O35,$P$2:P35)/(SUMIF($O$2:O35,\">0\",$O$2:O35))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R35>0),$R$2:R35,$S$2:S35)/(SUMIF($R$2:R35,\">0\",$R$2:R35))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG34)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG34)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH34)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH34)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI34)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI34)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ34)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ34)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK34)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK34)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},99.058306917619731,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG34+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX34+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH34+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY34+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI34+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ34+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ34+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA34+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK34+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB34+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44866},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,35,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},125.65728502004039,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G36","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},128.51433664177611,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},148.18535228286797,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},97.390652115289114,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},141.19555450163276,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F36)","v":0},{"$f":"SUM($I$2:I36)","v":0},{"$f":"SUM($L$2:L36)","v":0},{"$f":"SUM($O$2:O36)","v":0},{"$f":"SUM($R$2:R36)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F36>0),F$2:$F36,G$2:$G36)/(SUMIF(F$2:$F36,\">0\",F$2:$F36))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I36>0),I$2:$I36,J$2:$J36)/(SUMIF(I$2:$I36,\">0\",I$2:$I36))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L36>0),L$2:$L36,M$2:$M36)/(SUMIF(L$2:$L36,\">0\",L$2:$L36))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O36>0),$O$2:O36,$P$2:P36)/(SUMIF($O$2:O36,\">0\",$O$2:O36))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R36>0),$R$2:R36,$S$2:S36)/(SUMIF($R$2:R36,\">0\",$R$2:R36))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG35)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG35)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH35)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH35)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI35)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI35)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ35)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ35)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK35)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK35)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},100.64922233569729,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG35+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX35+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH35+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY35+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI35+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ35+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ35+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA35+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK35+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB35+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44896},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2022},3,36,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},138.80348266444645,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G37","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},134.97309260433767,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},141.7204449079554,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},98.054840689927872,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},130.93943847051318,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F37)","v":0},{"$f":"SUM($I$2:I37)","v":0},{"$f":"SUM($L$2:L37)","v":0},{"$f":"SUM($O$2:O37)","v":0},{"$f":"SUM($R$2:R37)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F37>0),F$2:$F37,G$2:$G37)/(SUMIF(F$2:$F37,\">0\",F$2:$F37))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I37>0),I$2:$I37,J$2:$J37)/(SUMIF(I$2:$I37,\">0\",I$2:$I37))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L37>0),L$2:$L37,M$2:$M37)/(SUMIF(L$2:$L37,\">0\",L$2:$L37))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O37>0),$O$2:O37,$P$2:P37)/(SUMIF($O$2:O37,\">0\",$O$2:O37))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R37>0),$R$2:R37,$S$2:S37)/(SUMIF($R$2:R37,\">0\",$R$2:R37))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG36)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG36)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH36)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH36)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI36)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI36)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ36)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ36)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK36)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK36)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},108.00831156655228,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG36+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX36+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH36+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY36+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI36+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ36+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ36+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA36+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK36+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB36+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44927},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,37,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},137.15497221459376,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G38","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},126.44807991104642,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},150.18231749745198,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},93.304044618080212,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},128.0924072166662,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F38)","v":0},{"$f":"SUM($I$2:I38)","v":0},{"$f":"SUM($L$2:L38)","v":0},{"$f":"SUM($O$2:O38)","v":0},{"$f":"SUM($R$2:R38)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F38>0),F$2:$F38,G$2:$G38)/(SUMIF(F$2:$F38,\">0\",F$2:$F38))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I38>0),I$2:$I38,J$2:$J38)/(SUMIF(I$2:$I38,\">0\",I$2:$I38))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L38>0),L$2:$L38,M$2:$M38)/(SUMIF(L$2:$L38,\">0\",L$2:$L38))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O38>0),$O$2:O38,$P$2:P38)/(SUMIF($O$2:O38,\">0\",$O$2:O38))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R38>0),$R$2:R38,$S$2:S38)/(SUMIF($R$2:R38,\">0\",$R$2:R38))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG37)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG37)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH37)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH37)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI37)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI37)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ37)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ37)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK37)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK37)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},114.21800208942172,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG37+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX37+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH37+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY37+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI37+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ37+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ37+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA37+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK37+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB37+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44958},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,38,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},147.92326525756854,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G39","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},133.92439321940276,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},137.44713992929985,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},90.36413970711412,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},138.66992240368165,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F39)","v":0},{"$f":"SUM($I$2:I39)","v":0},{"$f":"SUM($L$2:L39)","v":0},{"$f":"SUM($O$2:O39)","v":0},{"$f":"SUM($R$2:R39)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F39>0),F$2:$F39,G$2:$G39)/(SUMIF(F$2:$F39,\">0\",F$2:$F39))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I39>0),I$2:$I39,J$2:$J39)/(SUMIF(I$2:$I39,\">0\",I$2:$I39))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L39>0),L$2:$L39,M$2:$M39)/(SUMIF(L$2:$L39,\">0\",L$2:$L39))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O39>0),$O$2:O39,$P$2:P39)/(SUMIF($O$2:O39,\">0\",$O$2:O39))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R39>0),$R$2:R39,$S$2:S39)/(SUMIF($R$2:R39,\">0\",$R$2:R39))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG38)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG38)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH38)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH38)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI38)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI38)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ38)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ38)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK38)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK38)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},114.97558254856486,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG38+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX38+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH38+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY38+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI38+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ38+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ38+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA38+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK38+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB38+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":44986},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,39,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},143.00493266396475,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G40","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},137.38347426423823,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},138.22428604154314,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},90.659968386157473,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},127.65228678209469,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F40)","v":0},{"$f":"SUM($I$2:I40)","v":0},{"$f":"SUM($L$2:L40)","v":0},{"$f":"SUM($O$2:O40)","v":0},{"$f":"SUM($R$2:R40)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F40>0),F$2:$F40,G$2:$G40)/(SUMIF(F$2:$F40,\">0\",F$2:$F40))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I40>0),I$2:$I40,J$2:$J40)/(SUMIF(I$2:$I40,\">0\",I$2:$I40))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L40>0),L$2:$L40,M$2:$M40)/(SUMIF(L$2:$L40,\">0\",L$2:$L40))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O40>0),$O$2:O40,$P$2:P40)/(SUMIF($O$2:O40,\">0\",$O$2:O40))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R40>0),$R$2:R40,$S$2:S40)/(SUMIF($R$2:R40,\">0\",$R$2:R40))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG39)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG39)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH39)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH39)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI39)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI39)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ39)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ39)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK39)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK39)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},110.32057829317704,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG39+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX39+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH39+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY39+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI39+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ39+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ39+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA39+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK39+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB39+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45017},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,40,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},157.96603188416225,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G41","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},148.72424679910492,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},126.76866611844181,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},88.73781525613046,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},135.66846775814369,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F41)","v":0},{"$f":"SUM($I$2:I41)","v":0},{"$f":"SUM($L$2:L41)","v":0},{"$f":"SUM($O$2:O41)","v":0},{"$f":"SUM($R$2:R41)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F41>0),F$2:$F41,G$2:$G41)/(SUMIF(F$2:$F41,\">0\",F$2:$F41))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I41>0),I$2:$I41,J$2:$J41)/(SUMIF(I$2:$I41,\">0\",I$2:$I41))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L41>0),L$2:$L41,M$2:$M41)/(SUMIF(L$2:$L41,\">0\",L$2:$L41))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O41>0),$O$2:O41,$P$2:P41)/(SUMIF($O$2:O41,\">0\",$O$2:O41))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R41>0),$R$2:R41,$S$2:S41)/(SUMIF($R$2:R41,\">0\",$R$2:R41))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG40)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG40)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH40)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH40)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI40)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI40)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ40)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ40)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK40)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK40)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},106.84553040721718,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG40+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX40+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH40+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY40+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI40+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ40+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ40+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA40+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK40+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB40+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45047},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,41,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},160.49536309937815,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G42","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},141.21725175771442,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},128.28861515399123,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},93.04360553031583,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},125.81382642752278,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F42)","v":0},{"$f":"SUM($I$2:I42)","v":0},{"$f":"SUM($L$2:L42)","v":0},{"$f":"SUM($O$2:O42)","v":0},{"$f":"SUM($R$2:R42)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F42>0),F$2:$F42,G$2:$G42)/(SUMIF(F$2:$F42,\">0\",F$2:$F42))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I42>0),I$2:$I42,J$2:$J42)/(SUMIF(I$2:$I42,\">0\",I$2:$I42))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L42>0),L$2:$L42,M$2:$M42)/(SUMIF(L$2:$L42,\">0\",L$2:$L42))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O42>0),$O$2:O42,$P$2:P42)/(SUMIF($O$2:O42,\">0\",$O$2:O42))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R42>0),$R$2:R42,$S$2:S42)/(SUMIF($R$2:R42,\">0\",$R$2:R42))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG41)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG41)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH41)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH41)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI41)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI41)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ41)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ41)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK41)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK41)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},113.59245748645563,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG41+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX41+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH41+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY41+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI41+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ41+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ41+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA41+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK41+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB41+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45078},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,42,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},167.66956880245101,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G43","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},131.19011629346443,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},134.53176753471718,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},92.691813804346168,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},136.20318274216075,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F43)","v":0},{"$f":"SUM($I$2:I43)","v":0},{"$f":"SUM($L$2:L43)","v":0},{"$f":"SUM($O$2:O43)","v":0},{"$f":"SUM($R$2:R43)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F43>0),F$2:$F43,G$2:$G43)/(SUMIF(F$2:$F43,\">0\",F$2:$F43))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I43>0),I$2:$I43,J$2:$J43)/(SUMIF(I$2:$I43,\">0\",I$2:$I43))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L43>0),L$2:$L43,M$2:$M43)/(SUMIF(L$2:$L43,\">0\",L$2:$L43))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O43>0),$O$2:O43,$P$2:P43)/(SUMIF($O$2:O43,\">0\",$O$2:O43))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R43>0),$R$2:R43,$S$2:S43)/(SUMIF($R$2:R43,\">0\",$R$2:R43))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG42)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG42)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH42)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH42)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI42)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI42)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ42)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ42)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK42)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK42)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},119.48448553714375,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG42+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX42+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH42+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY42+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI42+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ42+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ42+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA42+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK42+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB42+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45108},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,43,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},169.34116259068264,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G44","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},122.90403952767061,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},142.56441714189214,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},98.224464189387248,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},142.37512128406055,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F44)","v":0},{"$f":"SUM($I$2:I44)","v":0},{"$f":"SUM($L$2:L44)","v":0},{"$f":"SUM($O$2:O44)","v":0},{"$f":"SUM($R$2:R44)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F44>0),F$2:$F44,G$2:$G44)/(SUMIF(F$2:$F44,\">0\",F$2:$F44))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I44>0),I$2:$I44,J$2:$J44)/(SUMIF(I$2:$I44,\">0\",I$2:$I44))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L44>0),L$2:$L44,M$2:$M44)/(SUMIF(L$2:$L44,\">0\",L$2:$L44))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O44>0),$O$2:O44,$P$2:P44)/(SUMIF($O$2:O44,\">0\",$O$2:O44))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R44>0),$R$2:R44,$S$2:S44)/(SUMIF($R$2:R44,\">0\",$R$2:R44))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG43)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG43)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH43)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH43)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI43)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI43)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ43)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ43)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK43)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK43)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},125.34759292733652,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG43+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX43+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH43+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY43+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI43+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ43+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ43+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA43+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK43+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB43+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45139},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,44,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},162.41397787185045,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G45","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},122.11694015042038,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},141.87767596157846,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},100.1232247719628,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},147.73399180708111,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F45)","v":0},{"$f":"SUM($I$2:I45)","v":0},{"$f":"SUM($L$2:L45)","v":0},{"$f":"SUM($O$2:O45)","v":0},{"$f":"SUM($R$2:R45)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F45>0),F$2:$F45,G$2:$G45)/(SUMIF(F$2:$F45,\">0\",F$2:$F45))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I45>0),I$2:$I45,J$2:$J45)/(SUMIF(I$2:$I45,\">0\",I$2:$I45))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L45>0),L$2:$L45,M$2:$M45)/(SUMIF(L$2:$L45,\">0\",L$2:$L45))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O45>0),$O$2:O45,$P$2:P45)/(SUMIF($O$2:O45,\">0\",$O$2:O45))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R45>0),$R$2:R45,$S$2:S45)/(SUMIF($R$2:R45,\">0\",$R$2:R45))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG44)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG44)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH44)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH44)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI44)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI44)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ44)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ44)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK44)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK44)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},122.21024798073655,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG44+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX44+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH44+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY44+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI44+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ44+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ44+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA44+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK44+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB44+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45170},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,45,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},159.21402980037544,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G46","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},113.63698083721161,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},130.3923803879313,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},94.936469982694121,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},139.29452152071542,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F46)","v":0},{"$f":"SUM($I$2:I46)","v":0},{"$f":"SUM($L$2:L46)","v":0},{"$f":"SUM($O$2:O46)","v":0},{"$f":"SUM($R$2:R46)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F46>0),F$2:$F46,G$2:$G46)/(SUMIF(F$2:$F46,\">0\",F$2:$F46))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I46>0),I$2:$I46,J$2:$J46)/(SUMIF(I$2:$I46,\">0\",I$2:$I46))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L46>0),L$2:$L46,M$2:$M46)/(SUMIF(L$2:$L46,\">0\",L$2:$L46))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O46>0),$O$2:O46,$P$2:P46)/(SUMIF($O$2:O46,\">0\",$O$2:O46))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R46>0),$R$2:R46,$S$2:S46)/(SUMIF($R$2:R46,\">0\",$R$2:R46))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG45)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG45)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH45)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH45)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI45)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI45)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ45)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ45)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK45)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK45)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},121.55529968690961,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG45+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX45+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH45+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY45+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI45+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ45+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ45+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA45+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK45+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB45+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45200},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,46,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},167.32683507091815,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G47","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},117.95170104131951,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},139.63348875891961,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},88.131075323441067,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},153.60585295053011,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F47)","v":0},{"$f":"SUM($I$2:I47)","v":0},{"$f":"SUM($L$2:L47)","v":0},{"$f":"SUM($O$2:O47)","v":0},{"$f":"SUM($R$2:R47)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F47>0),F$2:$F47,G$2:$G47)/(SUMIF(F$2:$F47,\">0\",F$2:$F47))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I47>0),I$2:$I47,J$2:$J47)/(SUMIF(I$2:$I47,\">0\",I$2:$I47))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L47>0),L$2:$L47,M$2:$M47)/(SUMIF(L$2:$L47,\">0\",L$2:$L47))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O47>0),$O$2:O47,$P$2:P47)/(SUMIF($O$2:O47,\">0\",$O$2:O47))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R47>0),$R$2:R47,$S$2:S47)/(SUMIF($R$2:R47,\">0\",$R$2:R47))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG46)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG46)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH46)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH46)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI46)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI46)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ46)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ46)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK46)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK46)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},124.16723790144876,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG46+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX46+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH46+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY46+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI46+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ46+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ46+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA46+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK46+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB46+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45231},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,47,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},164.68352664822839,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G48","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},128.98493235375724,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},128.06107828339674,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},88.263747243731274,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},147.79584742979358,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F48)","v":0},{"$f":"SUM($I$2:I48)","v":0},{"$f":"SUM($L$2:L48)","v":0},{"$f":"SUM($O$2:O48)","v":0},{"$f":"SUM($R$2:R48)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F48>0),F$2:$F48,G$2:$G48)/(SUMIF(F$2:$F48,\">0\",F$2:$F48))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I48>0),I$2:$I48,J$2:$J48)/(SUMIF(I$2:$I48,\">0\",I$2:$I48))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L48>0),L$2:$L48,M$2:$M48)/(SUMIF(L$2:$L48,\">0\",L$2:$L48))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O48>0),$O$2:O48,$P$2:P48)/(SUMIF($O$2:O48,\">0\",$O$2:O48))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R48>0),$R$2:R48,$S$2:S48)/(SUMIF($R$2:R48,\">0\",$R$2:R48))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG47)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG47)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH47)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH47)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI47)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI47)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ47)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ47)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK47)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK47)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},123.99614823942304,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG47+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX47+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH47+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY47+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI47+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ47+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ47+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA47+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK47+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB47+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45261},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2023},4,48,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},184.83994161288859,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G49","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},133.88240401792876,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},128.24708248098565,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},92.873862387456626,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},139.86733239769657,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F49)","v":0},{"$f":"SUM($I$2:I49)","v":0},{"$f":"SUM($L$2:L49)","v":0},{"$f":"SUM($O$2:O49)","v":0},{"$f":"SUM($R$2:R49)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F49>0),F$2:$F49,G$2:$G49)/(SUMIF(F$2:$F49,\">0\",F$2:$F49))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I49>0),I$2:$I49,J$2:$J49)/(SUMIF(I$2:$I49,\">0\",I$2:$I49))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L49>0),L$2:$L49,M$2:$M49)/(SUMIF(L$2:$L49,\">0\",L$2:$L49))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O49>0),$O$2:O49,$P$2:P49)/(SUMIF($O$2:O49,\">0\",$O$2:O49))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R49>0),$R$2:R49,$S$2:S49)/(SUMIF($R$2:R49,\">0\",$R$2:R49))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG48)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG48)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH48)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH48)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI48)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI48)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ48)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ48)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK48)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK48)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},121.37655741793252,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG48+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX48+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH48+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY48+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI48+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ48+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ48+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA48+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK48+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB48+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45292},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,49,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},200.14796290097684,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G50","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},144.20415907465562,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},116.39141525282911,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},95.508075835847194,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},140.65816263002168,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F50)","v":0},{"$f":"SUM($I$2:I50)","v":0},{"$f":"SUM($L$2:L50)","v":0},{"$f":"SUM($O$2:O50)","v":0},{"$f":"SUM($R$2:R50)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F50>0),F$2:$F50,G$2:$G50)/(SUMIF(F$2:$F50,\">0\",F$2:$F50))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I50>0),I$2:$I50,J$2:$J50)/(SUMIF(I$2:$I50,\">0\",I$2:$I50))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L50>0),L$2:$L50,M$2:$M50)/(SUMIF(L$2:$L50,\">0\",L$2:$L50))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O50>0),$O$2:O50,$P$2:P50)/(SUMIF($O$2:O50,\">0\",$O$2:O50))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R50>0),$R$2:R50,$S$2:S50)/(SUMIF($R$2:R50,\">0\",$R$2:R50))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG49)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG49)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH49)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH49)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI49)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI49)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ49)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ49)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK49)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK49)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},127.16293922891803,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG49+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX49+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH49+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY49+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI49+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ49+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ49+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA49+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK49+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB49+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45323},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,50,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},195.81492307074879,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G51","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},145.46372383183962,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},119.27591250383743,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},95.989934991586296,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},143.2887059687547,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F51)","v":0},{"$f":"SUM($I$2:I51)","v":0},{"$f":"SUM($L$2:L51)","v":0},{"$f":"SUM($O$2:O51)","v":0},{"$f":"SUM($R$2:R51)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F51>0),F$2:$F51,G$2:$G51)/(SUMIF(F$2:$F51,\">0\",F$2:$F51))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I51>0),I$2:$I51,J$2:$J51)/(SUMIF(I$2:$I51,\">0\",I$2:$I51))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L51>0),L$2:$L51,M$2:$M51)/(SUMIF(L$2:$L51,\">0\",L$2:$L51))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O51>0),$O$2:O51,$P$2:P51)/(SUMIF($O$2:O51,\">0\",$O$2:O51))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R51>0),$R$2:R51,$S$2:S51)/(SUMIF($R$2:R51,\">0\",$R$2:R51))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG50)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG50)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH50)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH50)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI50)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI50)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ50)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ50)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK50)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK50)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},136.09713742984258,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG50+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX50+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH50+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY50+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI50+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ50+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ50+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA50+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK50+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB50+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45352},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,51,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},209.51291643207475,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G52","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},154.8437662686363,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},111.00764358962415,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},102.80304216693412,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},139.14440359525511,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F52)","v":0},{"$f":"SUM($I$2:I52)","v":0},{"$f":"SUM($L$2:L52)","v":0},{"$f":"SUM($O$2:O52)","v":0},{"$f":"SUM($R$2:R52)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F52>0),F$2:$F52,G$2:$G52)/(SUMIF(F$2:$F52,\">0\",F$2:$F52))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I52>0),I$2:$I52,J$2:$J52)/(SUMIF(I$2:$I52,\">0\",I$2:$I52))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L52>0),L$2:$L52,M$2:$M52)/(SUMIF(L$2:$L52,\">0\",L$2:$L52))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O52>0),$O$2:O52,$P$2:P52)/(SUMIF($O$2:O52,\">0\",$O$2:O52))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R52>0),$R$2:R52,$S$2:S52)/(SUMIF($R$2:R52,\">0\",$R$2:R52))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG51)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG51)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH51)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH51)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI51)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI51)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ51)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ51)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK51)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK51)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},138.09887415561158,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG51+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX51+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH51+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY51+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI51+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ51+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ51+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA51+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK51+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB51+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45383},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,52,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},211.60167047470478,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G53","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},167.34392726750761,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},119.87603904613295,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},104.0533973950687,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},131.19562318736024,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F53)","v":0},{"$f":"SUM($I$2:I53)","v":0},{"$f":"SUM($L$2:L53)","v":0},{"$f":"SUM($O$2:O53)","v":0},{"$f":"SUM($R$2:R53)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F53>0),F$2:$F53,G$2:$G53)/(SUMIF(F$2:$F53,\">0\",F$2:$F53))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I53>0),I$2:$I53,J$2:$J53)/(SUMIF(I$2:$I53,\">0\",I$2:$I53))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L53>0),L$2:$L53,M$2:$M53)/(SUMIF(L$2:$L53,\">0\",L$2:$L53))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O53>0),$O$2:O53,$P$2:P53)/(SUMIF($O$2:O53,\">0\",$O$2:O53))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R53>0),$R$2:R53,$S$2:S53)/(SUMIF($R$2:R53,\">0\",$R$2:R53))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG52)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG52)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH52)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH52)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI52)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI52)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ52)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ52)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK52)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK52)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},135.36147536462636,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG52+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX52+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH52+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY52+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI52+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ52+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ52+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA52+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK52+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB52+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45413},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,53,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},214.98980844297364,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G54","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},176.04993435676354,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},130.54350551987716,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},100.77479253654802,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},143.34573737482327,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F54)","v":0},{"$f":"SUM($I$2:I54)","v":0},{"$f":"SUM($L$2:L54)","v":0},{"$f":"SUM($O$2:O54)","v":0},{"$f":"SUM($R$2:R54)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F54>0),F$2:$F54,G$2:$G54)/(SUMIF(F$2:$F54,\">0\",F$2:$F54))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I54>0),I$2:$I54,J$2:$J54)/(SUMIF(I$2:$I54,\">0\",I$2:$I54))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L54>0),L$2:$L54,M$2:$M54)/(SUMIF(L$2:$L54,\">0\",L$2:$L54))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O54>0),$O$2:O54,$P$2:P54)/(SUMIF($O$2:O54,\">0\",$O$2:O54))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R54>0),$R$2:R54,$S$2:S54)/(SUMIF($R$2:R54,\">0\",$R$2:R54))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG53)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG53)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH53)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH53)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI53)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI53)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ53)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ53)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK53)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK53)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},133.92083931095283,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG53+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX53+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH53+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY53+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI53+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ53+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ53+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA53+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK53+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB53+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45444},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,54,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},204.56188660626108,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G55","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},176.3981324425412,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},126.95719493636655,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},99.161630735185028,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},155.46937309423527,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F55)","v":0},{"$f":"SUM($I$2:I55)","v":0},{"$f":"SUM($L$2:L55)","v":0},{"$f":"SUM($O$2:O55)","v":0},{"$f":"SUM($R$2:R55)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F55>0),F$2:$F55,G$2:$G55)/(SUMIF(F$2:$F55,\">0\",F$2:$F55))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I55>0),I$2:$I55,J$2:$J55)/(SUMIF(I$2:$I55,\">0\",I$2:$I55))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L55>0),L$2:$L55,M$2:$M55)/(SUMIF(L$2:$L55,\">0\",L$2:$L55))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O55>0),$O$2:O55,$P$2:P55)/(SUMIF($O$2:O55,\">0\",$O$2:O55))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R55>0),$R$2:R55,$S$2:S55)/(SUMIF($R$2:R55,\">0\",$R$2:R55))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG54)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG54)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH54)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH54)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI54)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI54)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ54)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ54)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK54)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK54)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},132.31922449839456,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG54+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX54+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH54+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY54+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI54+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ54+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ54+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA54+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK54+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB54+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45474},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,55,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},197.36760162827446,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G56","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},178.83812430449615,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},130.1035410736155,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},99.837897099013162,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},149.03882875460803,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F56)","v":0},{"$f":"SUM($I$2:I56)","v":0},{"$f":"SUM($L$2:L56)","v":0},{"$f":"SUM($O$2:O56)","v":0},{"$f":"SUM($R$2:R56)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F56>0),F$2:$F56,G$2:$G56)/(SUMIF(F$2:$F56,\">0\",F$2:$F56))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I56>0),I$2:$I56,J$2:$J56)/(SUMIF(I$2:$I56,\">0\",I$2:$I56))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L56>0),L$2:$L56,M$2:$M56)/(SUMIF(L$2:$L56,\">0\",L$2:$L56))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O56>0),$O$2:O56,$P$2:P56)/(SUMIF($O$2:O56,\">0\",$O$2:O56))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R56>0),$R$2:R56,$S$2:S56)/(SUMIF($R$2:R56,\">0\",$R$2:R56))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG55)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG55)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH55)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH55)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI55)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI55)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ55)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ55)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK55)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK55)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},131.08540126197761,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG55+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX55+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH55+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY55+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI55+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ55+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ55+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA55+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK55+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB55+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45505},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,56,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},204.14924945138458,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G57","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},166.13971758539213,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},137.58319345727446,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},106.35906247730276,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},161.04869044957309,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F57)","v":0},{"$f":"SUM($I$2:I57)","v":0},{"$f":"SUM($L$2:L57)","v":0},{"$f":"SUM($O$2:O57)","v":0},{"$f":"SUM($R$2:R57)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F57>0),F$2:$F57,G$2:$G57)/(SUMIF(F$2:$F57,\">0\",F$2:$F57))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I57>0),I$2:$I57,J$2:$J57)/(SUMIF(I$2:$I57,\">0\",I$2:$I57))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L57>0),L$2:$L57,M$2:$M57)/(SUMIF(L$2:$L57,\">0\",L$2:$L57))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O57>0),$O$2:O57,$P$2:P57)/(SUMIF($O$2:O57,\">0\",$O$2:O57))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R57>0),$R$2:R57,$S$2:S57)/(SUMIF($R$2:R57,\">0\",$R$2:R57))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG56)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG56)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH56)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH56)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI56)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI56)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ56)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ56)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK56)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK56)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},133.90211900119792,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG56+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX56+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH56+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY56+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI56+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ56+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ56+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA56+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK56+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB56+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45536},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,57,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},221.93913656044617,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G58","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},171.00471034985864,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},131.58082825488873,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},107.84276037642785,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},149.35048888975288,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F58)","v":0},{"$f":"SUM($I$2:I58)","v":0},{"$f":"SUM($L$2:L58)","v":0},{"$f":"SUM($O$2:O58)","v":0},{"$f":"SUM($R$2:R58)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F58>0),F$2:$F58,G$2:$G58)/(SUMIF(F$2:$F58,\">0\",F$2:$F58))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I58>0),I$2:$I58,J$2:$J58)/(SUMIF(I$2:$I58,\">0\",I$2:$I58))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L58>0),L$2:$L58,M$2:$M58)/(SUMIF(L$2:$L58,\">0\",L$2:$L58))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O58>0),$O$2:O58,$P$2:P58)/(SUMIF($O$2:O58,\">0\",$O$2:O58))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R58>0),$R$2:R58,$S$2:S58)/(SUMIF($R$2:R58,\">0\",$R$2:R58))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG57)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG57)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH57)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH57)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI57)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI57)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ57)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ57)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK57)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK57)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},137.87683925030689,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG57+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX57+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH57+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY57+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI57+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ57+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ57+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA57+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK57+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB57+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45566},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,58,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},236.05039778748935,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G59","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},176.30824061773822,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},123.74927279301379,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},113.27535981887968,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},137.48425836210473,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F59)","v":0},{"$f":"SUM($I$2:I59)","v":0},{"$f":"SUM($L$2:L59)","v":0},{"$f":"SUM($O$2:O59)","v":0},{"$f":"SUM($R$2:R59)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F59>0),F$2:$F59,G$2:$G59)/(SUMIF(F$2:$F59,\">0\",F$2:$F59))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I59>0),I$2:$I59,J$2:$J59)/(SUMIF(I$2:$I59,\">0\",I$2:$I59))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L59>0),L$2:$L59,M$2:$M59)/(SUMIF(L$2:$L59,\">0\",L$2:$L59))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O59>0),$O$2:O59,$P$2:P59)/(SUMIF($O$2:O59,\">0\",$O$2:O59))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R59>0),$R$2:R59,$S$2:S59)/(SUMIF($R$2:R59,\">0\",$R$2:R59))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG58)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG58)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH58)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH58)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI58)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI58)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ58)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ58)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK58)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK58)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},138.97628852838221,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG58+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX58+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH58+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY58+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI58+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ58+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ58+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA58+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK58+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB58+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45597},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,59,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},264.41336259378716,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G60","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},169.67499178976817,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},113.97020010582079,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},116.90006417066539,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},142.65904123759091,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F60)","v":0},{"$f":"SUM($I$2:I60)","v":0},{"$f":"SUM($L$2:L60)","v":0},{"$f":"SUM($O$2:O60)","v":0},{"$f":"SUM($R$2:R60)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F60>0),F$2:$F60,G$2:$G60)/(SUMIF(F$2:$F60,\">0\",F$2:$F60))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I60>0),I$2:$I60,J$2:$J60)/(SUMIF(I$2:$I60,\">0\",I$2:$I60))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L60>0),L$2:$L60,M$2:$M60)/(SUMIF(L$2:$L60,\">0\",L$2:$L60))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O60>0),$O$2:O60,$P$2:P60)/(SUMIF($O$2:O60,\">0\",$O$2:O60))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R60>0),$R$2:R60,$S$2:S60)/(SUMIF($R$2:R60,\">0\",$R$2:R60))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG59)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG59)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH59)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH59)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI59)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI59)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ59)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ59)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK59)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK59)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},148.9389499448879,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG59+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX59+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH59+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY59+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI59+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ59+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ59+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA59+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK59+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB59+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45627},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2024},5,60,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},291.49421210937328,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G61","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},161.3815199947916,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},118.76785906764874,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},114.21988078388516,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},144.52631821421247,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F61)","v":0},{"$f":"SUM($I$2:I61)","v":0},{"$f":"SUM($L$2:L61)","v":0},{"$f":"SUM($O$2:O61)","v":0},{"$f":"SUM($R$2:R61)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F61>0),F$2:$F61,G$2:$G61)/(SUMIF(F$2:$F61,\">0\",F$2:$F61))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I61>0),I$2:$I61,J$2:$J61)/(SUMIF(I$2:$I61,\">0\",I$2:$I61))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L61>0),L$2:$L61,M$2:$M61)/(SUMIF(L$2:$L61,\">0\",L$2:$L61))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O61>0),$O$2:O61,$P$2:P61)/(SUMIF($O$2:O61,\">0\",$O$2:O61))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R61>0),$R$2:R61,$S$2:S61)/(SUMIF($R$2:R61,\">0\",$R$2:R61))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG60)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG60)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH60)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH60)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI60)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI60)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ60)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ60)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK60)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK60)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},153.36002008659102,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG60+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX60+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH60+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY60+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI60+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ60+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ60+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA60+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK60+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB60+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45658},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,61,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},306.34739925185488,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G62","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},165.82824215934465,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},127.18511974936258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},115.20189859722487,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},146.95831022762616,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F62)","v":0},{"$f":"SUM($I$2:I62)","v":0},{"$f":"SUM($L$2:L62)","v":0},{"$f":"SUM($O$2:O62)","v":0},{"$f":"SUM($R$2:R62)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F62>0),F$2:$F62,G$2:$G62)/(SUMIF(F$2:$F62,\">0\",F$2:$F62))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I62>0),I$2:$I62,J$2:$J62)/(SUMIF(I$2:$I62,\">0\",I$2:$I62))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L62>0),L$2:$L62,M$2:$M62)/(SUMIF(L$2:$L62,\">0\",L$2:$L62))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O62>0),$O$2:O62,$P$2:P62)/(SUMIF($O$2:O62,\">0\",$O$2:O62))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R62>0),$R$2:R62,$S$2:S62)/(SUMIF($R$2:R62,\">0\",$R$2:R62))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG61)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG61)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH61)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH61)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI61)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI61)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ61)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ61)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK61)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK61)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},164.35379442845789,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG61+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX61+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH61+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY61+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI61+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ61+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ61+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA61+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK61+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB61+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45689},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,62,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},302.70904033421346,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G63","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},165.87729005047805,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},128.9798041739194,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},111.57201707574397,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},159.09371928166564,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F63)","v":0},{"$f":"SUM($I$2:I63)","v":0},{"$f":"SUM($L$2:L63)","v":0},{"$f":"SUM($O$2:O63)","v":0},{"$f":"SUM($R$2:R63)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F63>0),F$2:$F63,G$2:$G63)/(SUMIF(F$2:$F63,\">0\",F$2:$F63))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I63>0),I$2:$I63,J$2:$J63)/(SUMIF(I$2:$I63,\">0\",I$2:$I63))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L63>0),L$2:$L63,M$2:$M63)/(SUMIF(L$2:$L63,\">0\",L$2:$L63))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O63>0),$O$2:O63,$P$2:P63)/(SUMIF($O$2:O63,\">0\",$O$2:O63))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R63>0),$R$2:R63,$S$2:S63)/(SUMIF($R$2:R63,\">0\",$R$2:R63))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG62)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG62)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH62)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH62)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI62)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI62)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ62)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ62)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK62)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK62)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},172.18902906419305,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG62+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX62+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH62+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY62+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI62+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ62+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ62+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA62+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK62+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB62+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45717},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,63,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},282.91686952767367,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G64","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},156.97585370687472,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},126.2267539614765,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},112.33292027724821,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},155.06236818623444,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F64)","v":0},{"$f":"SUM($I$2:I64)","v":0},{"$f":"SUM($L$2:L64)","v":0},{"$f":"SUM($O$2:O64)","v":0},{"$f":"SUM($R$2:R64)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F64>0),F$2:$F64,G$2:$G64)/(SUMIF(F$2:$F64,\">0\",F$2:$F64))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I64>0),I$2:$I64,J$2:$J64)/(SUMIF(I$2:$I64,\">0\",I$2:$I64))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L64>0),L$2:$L64,M$2:$M64)/(SUMIF(L$2:$L64,\">0\",L$2:$L64))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O64>0),$O$2:O64,$P$2:P64)/(SUMIF($O$2:O64,\">0\",$O$2:O64))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R64>0),$R$2:R64,$S$2:S64)/(SUMIF($R$2:R64,\">0\",$R$2:R64))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG63)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG63)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH63)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH63)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI63)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI63)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ63)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ63)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK63)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK63)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},178.72306763503622,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG63+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX63+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH63+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY63+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI63+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ63+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ63+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA63+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK63+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB63+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45748},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,64,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},281.78855964285799,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G65","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},147.30860655667192,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},131.81616990656389,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},116.74870219035451,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},143.53412390517602,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F65)","v":0},{"$f":"SUM($I$2:I65)","v":0},{"$f":"SUM($L$2:L65)","v":0},{"$f":"SUM($O$2:O65)","v":0},{"$f":"SUM($R$2:R65)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F65>0),F$2:$F65,G$2:$G65)/(SUMIF(F$2:$F65,\">0\",F$2:$F65))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I65>0),I$2:$I65,J$2:$J65)/(SUMIF(I$2:$I65,\">0\",I$2:$I65))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L65>0),L$2:$L65,M$2:$M65)/(SUMIF(L$2:$L65,\">0\",L$2:$L65))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O65>0),$O$2:O65,$P$2:P65)/(SUMIF($O$2:O65,\">0\",$O$2:O65))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R65>0),$R$2:R65,$S$2:S65)/(SUMIF($R$2:R65,\">0\",$R$2:R65))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG64)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG64)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH64)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH64)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI64)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI64)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ64)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ64)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK64)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK64)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},185.75236211106025,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG64+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX64+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH64+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY64+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI64+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ64+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ64+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA64+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK64+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB64+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45778},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},{"$f":"IFERROR(ROUNDDOWN((D66-1)/12,0)+1,\"\")","v":6},65,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},293.21557747826506,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G66","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},144.89716338768284,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},132.56147769562651,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},124.81455108107566,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},134.34062713462998,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H66,K66,N66,Q66,T66)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F66)","v":0},{"$f":"SUM($I$2:I66)","v":0},{"$f":"SUM($L$2:L66)","v":0},{"$f":"SUM($O$2:O66)","v":0},{"$f":"SUM($R$2:R66)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F66>0),F$2:$F66,G$2:$G66)/(SUMIF(F$2:$F66,\">0\",F$2:$F66))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I66>0),I$2:$I66,J$2:$J66)/(SUMIF(I$2:$I66,\">0\",I$2:$I66))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L66>0),L$2:$L66,M$2:$M66)/(SUMIF(L$2:$L66,\">0\",L$2:$L66))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O66>0),$O$2:O66,$P$2:P66)/(SUMIF($O$2:O66,\">0\",$O$2:O66))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R66>0),$R$2:R66,$S$2:S66)/(SUMIF($R$2:R66,\">0\",$R$2:R66))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG65)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG65)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH65)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH65)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI65)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI65)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ65)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ65)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK65)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK65)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},185.00306217596466,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG65+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX65+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH65+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY65+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI65+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ65+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ65+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA65+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK65+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB65+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45809},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,66,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},325.18637420634121,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G67","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},154.76051869965633,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},144.66093947575544,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},119.81993412282,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},139.65412813577012,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F67)","v":0},{"$f":"SUM($I$2:I67)","v":0},{"$f":"SUM($L$2:L67)","v":0},{"$f":"SUM($O$2:O67)","v":0},{"$f":"SUM($R$2:R67)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F67>0),F$2:$F67,G$2:$G67)/(SUMIF(F$2:$F67,\">0\",F$2:$F67))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I67>0),I$2:$I67,J$2:$J67)/(SUMIF(I$2:$I67,\">0\",I$2:$I67))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L67>0),L$2:$L67,M$2:$M67)/(SUMIF(L$2:$L67,\">0\",L$2:$L67))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O67>0),$O$2:O67,$P$2:P67)/(SUMIF($O$2:O67,\">0\",$O$2:O67))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R67>0),$R$2:R67,$S$2:S67)/(SUMIF($R$2:R67,\">0\",$R$2:R67))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG66)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG66)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH66)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH66)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI66)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI66)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ66)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ66)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK66)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK66)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},175.16386676055924,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG66+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX66+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH66+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY66+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI66+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ66+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ66+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA66+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK66+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB66+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45839},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,{"$f":"D67+1","v":67},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},312.50477048532264,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G68","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},163.63536974054222,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},154.5889000496513,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},115.02518327267131,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},147.33370986602657,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F68)","v":0},{"$f":"SUM($I$2:I68)","v":0},{"$f":"SUM($L$2:L68)","v":0},{"$f":"SUM($O$2:O68)","v":0},{"$f":"SUM($R$2:R68)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F68>0),F$2:$F68,G$2:$G68)/(SUMIF(F$2:$F68,\">0\",F$2:$F68))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I68>0),I$2:$I68,J$2:$J68)/(SUMIF(I$2:$I68,\">0\",I$2:$I68))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L68>0),L$2:$L68,M$2:$M68)/(SUMIF(L$2:$L68,\">0\",L$2:$L68))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O68>0),$O$2:O68,$P$2:P68)/(SUMIF($O$2:O68,\">0\",$O$2:O68))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R68>0),$R$2:R68,$S$2:S68)/(SUMIF($R$2:R68,\">0\",$R$2:R68))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG67)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG67)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH67)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH67)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI67)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI67)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ67)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ67)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK67)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK67)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},176.79592522057339,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG67+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX67+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH67+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY67+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI67+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ67+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ67+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA67+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK67+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB67+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45870},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,68,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},309.40773398097173,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G69","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},177.44165189590416,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},145.99834163215897,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},112.38798553068645,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},159.79463308786328,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F69)","v":0},{"$f":"SUM($I$2:I69)","v":0},{"$f":"SUM($L$2:L69)","v":0},{"$f":"SUM($O$2:O69)","v":0},{"$f":"SUM($R$2:R69)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F69>0),F$2:$F69,G$2:$G69)/(SUMIF(F$2:$F69,\">0\",F$2:$F69))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I69>0),I$2:$I69,J$2:$J69)/(SUMIF(I$2:$I69,\">0\",I$2:$I69))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L69>0),L$2:$L69,M$2:$M69)/(SUMIF(L$2:$L69,\">0\",L$2:$L69))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O69>0),$O$2:O69,$P$2:P69)/(SUMIF($O$2:O69,\">0\",$O$2:O69))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R69>0),$R$2:R69,$S$2:S69)/(SUMIF($R$2:R69,\">0\",$R$2:R69))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG68)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG68)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH68)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH68)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI68)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI68)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ68)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ68)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK68)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK68)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},185.96631006563396,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG68+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX68+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH68+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY68+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI68+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ68+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ68+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA68+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK68+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB68+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45901},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,69,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},308.78701557975523,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G70","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},184.7992697516857,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},149.6165794048928,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},121.8628599704939,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},154.03398909927537,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F70)","v":0},{"$f":"SUM($I$2:I70)","v":0},{"$f":"SUM($L$2:L70)","v":0},{"$f":"SUM($O$2:O70)","v":0},{"$f":"SUM($R$2:R70)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F70>0),F$2:$F70,G$2:$G70)/(SUMIF(F$2:$F70,\">0\",F$2:$F70))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I70>0),I$2:$I70,J$2:$J70)/(SUMIF(I$2:$I70,\">0\",I$2:$I70))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L70>0),L$2:$L70,M$2:$M70)/(SUMIF(L$2:$L70,\">0\",L$2:$L70))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O70>0),$O$2:O70,$P$2:P70)/(SUMIF($O$2:O70,\">0\",$O$2:O70))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R70>0),$R$2:R70,$S$2:S70)/(SUMIF($R$2:R70,\">0\",$R$2:R70))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG69)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG69)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH69)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH69)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI69)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI69)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ69)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ69)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK69)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK69)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},182.52297166785408,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG69+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX69+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH69+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY69+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI69+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ69+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ69+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA69+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK69+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB69+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45931},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,70,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},297.64670752584584,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G71","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},167.05624109980496,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},132.71955141464258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},109.29941222274796,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},154.03223918453585,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F71)","v":0},{"$f":"SUM($I$2:I71)","v":0},{"$f":"SUM($L$2:L71)","v":0},{"$f":"SUM($O$2:O71)","v":0},{"$f":"SUM($R$2:R71)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F71>0),F$2:$F71,G$2:$G71)/(SUMIF(F$2:$F71,\">0\",F$2:$F71))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I71>0),I$2:$I71,J$2:$J71)/(SUMIF(I$2:$I71,\">0\",I$2:$I71))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L71>0),L$2:$L71,M$2:$M71)/(SUMIF(L$2:$L71,\">0\",L$2:$L71))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O71>0),$O$2:O71,$P$2:P71)/(SUMIF($O$2:O71,\">0\",$O$2:O71))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R71>0),$R$2:R71,$S$2:S71)/(SUMIF($R$2:R71,\">0\",$R$2:R71))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG70)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG70)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH70)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH70)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI70)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI70)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ70)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ70)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK70)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK70)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},174.48539835736648,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG70+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX70+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH70+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY70+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI70+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ70+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ70+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA70+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK70+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB70+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45962},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,71,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},266.50955880374948,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G72","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},152.33147081255655,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},140.19051365473902,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},103.34191418861629,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},146.62676643587088,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F72)","v":0},{"$f":"SUM($I$2:I72)","v":0},{"$f":"SUM($L$2:L72)","v":0},{"$f":"SUM($O$2:O72)","v":0},{"$f":"SUM($R$2:R72)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F72>0),F$2:$F72,G$2:$G72)/(SUMIF(F$2:$F72,\">0\",F$2:$F72))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I72>0),I$2:$I72,J$2:$J72)/(SUMIF(I$2:$I72,\">0\",I$2:$I72))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L72>0),L$2:$L72,M$2:$M72)/(SUMIF(L$2:$L72,\">0\",L$2:$L72))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O72>0),$O$2:O72,$P$2:P72)/(SUMIF($O$2:O72,\">0\",$O$2:O72))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R72>0),$R$2:R72,$S$2:S72)/(SUMIF($R$2:R72,\">0\",$R$2:R72))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG71)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG71)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH71)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH71)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI71)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI71)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ71)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ71)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK71)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK71)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},176.92233422378757,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG71+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX71+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH71+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY71+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI71+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ71+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ71+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA71+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK71+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB71+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":45992},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2025},6,72,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},238.14041280036943,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G73","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},146.81561757429586,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},143.99516745647904,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},105.64000821591428,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},145.24323433226667,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F73)","v":0},{"$f":"SUM($I$2:I73)","v":0},{"$f":"SUM($L$2:L73)","v":0},{"$f":"SUM($O$2:O73)","v":0},{"$f":"SUM($R$2:R73)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F73>0),F$2:$F73,G$2:$G73)/(SUMIF(F$2:$F73,\">0\",F$2:$F73))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I73>0),I$2:$I73,J$2:$J73)/(SUMIF(I$2:$I73,\">0\",I$2:$I73))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L73>0),L$2:$L73,M$2:$M73)/(SUMIF(L$2:$L73,\">0\",L$2:$L73))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O73>0),$O$2:O73,$P$2:P73)/(SUMIF($O$2:O73,\">0\",$O$2:O73))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R73>0),$R$2:R73,$S$2:S73)/(SUMIF($R$2:R73,\">0\",$R$2:R73))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG72)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG72)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH72)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH72)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI72)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI72)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ72)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ72)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK72)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK72)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},167.0571717900684,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG72+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX72+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH72+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY72+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI72+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ72+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ72+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA72+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK72+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB72+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46023},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,73,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},235.73440790800822,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G74","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},132.25995784870375,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},128.56454594905057,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},107.40314762016857,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},130.11057098972353,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F74)","v":0},{"$f":"SUM($I$2:I74)","v":0},{"$f":"SUM($L$2:L74)","v":0},{"$f":"SUM($O$2:O74)","v":0},{"$f":"SUM($R$2:R74)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F74>0),F$2:$F74,G$2:$G74)/(SUMIF(F$2:$F74,\">0\",F$2:$F74))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I74>0),I$2:$I74,J$2:$J74)/(SUMIF(I$2:$I74,\">0\",I$2:$I74))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L74>0),L$2:$L74,M$2:$M74)/(SUMIF(L$2:$L74,\">0\",L$2:$L74))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O74>0),$O$2:O74,$P$2:P74)/(SUMIF($O$2:O74,\">0\",$O$2:O74))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R74>0),$R$2:R74,$S$2:S74)/(SUMIF($R$2:R74,\">0\",$R$2:R74))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG73)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG73)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH73)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH73)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI73)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI73)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ73)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ73)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK73)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK73)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},162.57131271040117,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG73+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX73+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH73+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY73+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI73+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ73+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ73+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA73+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK73+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB73+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46054},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,74,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},229.56578661078538,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G75","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},118.94089929404564,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},131.48638512886939,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},107.42741315336352,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},118.3405340468194,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F75)","v":0},{"$f":"SUM($I$2:I75)","v":0},{"$f":"SUM($L$2:L75)","v":0},{"$f":"SUM($O$2:O75)","v":0},{"$f":"SUM($R$2:R75)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F75>0),F$2:$F75,G$2:$G75)/(SUMIF(F$2:$F75,\">0\",F$2:$F75))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I75>0),I$2:$I75,J$2:$J75)/(SUMIF(I$2:$I75,\">0\",I$2:$I75))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L75>0),L$2:$L75,M$2:$M75)/(SUMIF(L$2:$L75,\">0\",L$2:$L75))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O75>0),$O$2:O75,$P$2:P75)/(SUMIF($O$2:O75,\">0\",$O$2:O75))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R75>0),$R$2:R75,$S$2:S75)/(SUMIF($R$2:R75,\">0\",$R$2:R75))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG74)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG74)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH74)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH74)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI74)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI74)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ74)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ74)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK74)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK74)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},165.97435537116749,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG74+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX74+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH74+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY74+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI74+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ74+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ74+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA74+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK74+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB74+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46082},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,75,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},230.52255499205947,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G76","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},108.64526926397191,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},132.74895563638216,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},97.766232830767606,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},110.74452579725683,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F76)","v":0},{"$f":"SUM($I$2:I76)","v":0},{"$f":"SUM($L$2:L76)","v":0},{"$f":"SUM($O$2:O76)","v":0},{"$f":"SUM($R$2:R76)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F76>0),F$2:$F76,G$2:$G76)/(SUMIF(F$2:$F76,\">0\",F$2:$F76))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I76>0),I$2:$I76,J$2:$J76)/(SUMIF(I$2:$I76,\">0\",I$2:$I76))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L76>0),L$2:$L76,M$2:$M76)/(SUMIF(L$2:$L76,\">0\",L$2:$L76))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O76>0),$O$2:O76,$P$2:P76)/(SUMIF($O$2:O76,\">0\",$O$2:O76))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R76>0),$R$2:R76,$S$2:S76)/(SUMIF($R$2:R76,\">0\",$R$2:R76))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG75)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG75)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH75)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH75)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI75)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI75)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ75)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ75)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK75)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK75)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},161.29642359705645,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG75+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX75+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH75+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY75+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI75+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ75+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ75+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA75+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK75+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB75+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46113},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,76,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},231.01047157911287,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G77","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},115.55106198950337,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},125.63741439538012,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},92.942525040756351,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},118.10810476393263,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F77)","v":0},{"$f":"SUM($I$2:I77)","v":0},{"$f":"SUM($L$2:L77)","v":0},{"$f":"SUM($O$2:O77)","v":0},{"$f":"SUM($R$2:R77)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F77>0),F$2:$F77,G$2:$G77)/(SUMIF(F$2:$F77,\">0\",F$2:$F77))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I77>0),I$2:$I77,J$2:$J77)/(SUMIF(I$2:$I77,\">0\",I$2:$I77))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L77>0),L$2:$L77,M$2:$M77)/(SUMIF(L$2:$L77,\">0\",L$2:$L77))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O77>0),$O$2:O77,$P$2:P77)/(SUMIF($O$2:O77,\">0\",$O$2:O77))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R77>0),$R$2:R77,$S$2:S77)/(SUMIF($R$2:R77,\">0\",$R$2:R77))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG76)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG76)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH76)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH76)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI76)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI76)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ76)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ76)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK76)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK76)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},159.34844309608437,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG76+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX76+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH76+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY76+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI76+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ76+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ76+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA76+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK76+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB76+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46143},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,77,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},227.74312605256057,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G78","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},123.53480297092793,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},116.87298163213134,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},86.923604298889387,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},113.93147673161511,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F78)","v":0},{"$f":"SUM($I$2:I78)","v":0},{"$f":"SUM($L$2:L78)","v":0},{"$f":"SUM($O$2:O78)","v":0},{"$f":"SUM($R$2:R78)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F78>0),F$2:$F78,G$2:$G78)/(SUMIF(F$2:$F78,\">0\",F$2:$F78))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I78>0),I$2:$I78,J$2:$J78)/(SUMIF(I$2:$I78,\">0\",I$2:$I78))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L78>0),L$2:$L78,M$2:$M78)/(SUMIF(L$2:$L78,\">0\",L$2:$L78))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O78>0),$O$2:O78,$P$2:P78)/(SUMIF($O$2:O78,\">0\",$O$2:O78))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R78>0),$R$2:R78,$S$2:S78)/(SUMIF($R$2:R78,\">0\",$R$2:R78))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG77)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG77)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH77)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH77)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI77)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI77)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ77)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ77)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK77)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK77)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},150.87643198952031,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG77+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX77+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH77+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY77+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI77+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ77+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ77+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA77+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK77+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB77+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46174},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,78,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},221.33042337557976,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G79","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},123.24958518069234,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},125.86802220514561,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},90.811992077406302,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},116.32815338371368,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F79)","v":0},{"$f":"SUM($I$2:I79)","v":0},{"$f":"SUM($L$2:L79)","v":0},{"$f":"SUM($O$2:O79)","v":0},{"$f":"SUM($R$2:R79)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F79>0),F$2:$F79,G$2:$G79)/(SUMIF(F$2:$F79,\">0\",F$2:$F79))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I79>0),I$2:$I79,J$2:$J79)/(SUMIF(I$2:$I79,\">0\",I$2:$I79))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L79>0),L$2:$L79,M$2:$M79)/(SUMIF(L$2:$L79,\">0\",L$2:$L79))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O79>0),$O$2:O79,$P$2:P79)/(SUMIF($O$2:O79,\">0\",$O$2:O79))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R79>0),$R$2:R79,$S$2:S79)/(SUMIF($R$2:R79,\">0\",$R$2:R79))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG78)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG78)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH78)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH78)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI78)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI78)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ78)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ78)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK78)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK78)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},153.40318710336905,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG78+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX78+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH78+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY78+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI78+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ78+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ78+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA78+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK78+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB78+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46204},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,79,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},224.07809206882715,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G80","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},129.95570431055924,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},113.84692335571661,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},84.469103601127074,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},122.19730302562112,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F80)","v":0},{"$f":"SUM($I$2:I80)","v":0},{"$f":"SUM($L$2:L80)","v":0},{"$f":"SUM($O$2:O80)","v":0},{"$f":"SUM($R$2:R80)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F80>0),F$2:$F80,G$2:$G80)/(SUMIF(F$2:$F80,\">0\",F$2:$F80))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I80>0),I$2:$I80,J$2:$J80)/(SUMIF(I$2:$I80,\">0\",I$2:$I80))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L80>0),L$2:$L80,M$2:$M80)/(SUMIF(L$2:$L80,\">0\",L$2:$L80))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O80>0),$O$2:O80,$P$2:P80)/(SUMIF($O$2:O80,\">0\",$O$2:O80))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R80>0),$R$2:R80,$S$2:S80)/(SUMIF($R$2:R80,\">0\",$R$2:R80))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG79)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG79)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH79)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH79)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI79)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI79)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ79)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ79)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK79)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK79)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},154.06178473704207,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG79+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX79+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH79+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY79+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI79+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ79+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ79+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA79+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK79+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB79+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46235},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,80,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},244.69752927180417,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G81","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},138.69472651888663,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},121.8193663920928,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},89.537855664708715,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},116.76425297283602,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F81)","v":0},{"$f":"SUM($I$2:I81)","v":0},{"$f":"SUM($L$2:L81)","v":0},{"$f":"SUM($O$2:O81)","v":0},{"$f":"SUM($R$2:R81)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F81>0),F$2:$F81,G$2:$G81)/(SUMIF(F$2:$F81,\">0\",F$2:$F81))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I81>0),I$2:$I81,J$2:$J81)/(SUMIF(I$2:$I81,\">0\",I$2:$I81))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L81>0),L$2:$L81,M$2:$M81)/(SUMIF(L$2:$L81,\">0\",L$2:$L81))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O81>0),$O$2:O81,$P$2:P81)/(SUMIF($O$2:O81,\">0\",$O$2:O81))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R81>0),$R$2:R81,$S$2:S81)/(SUMIF($R$2:R81,\">0\",$R$2:R81))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG80)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG80)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH80)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH80)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI80)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI80)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ80)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ80)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK80)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK80)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},151.99284760071436,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG80+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX80+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH80+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY80+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI80+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ80+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ80+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA80+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK80+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB80+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46266},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,81,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},266.66776538518388,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G82","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},145.98870355152675,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},113.81124781107518,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},90.046823934340708,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},117.20598916870041,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F82)","v":0},{"$f":"SUM($I$2:I82)","v":0},{"$f":"SUM($L$2:L82)","v":0},{"$f":"SUM($O$2:O82)","v":0},{"$f":"SUM($R$2:R82)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F82>0),F$2:$F82,G$2:$G82)/(SUMIF(F$2:$F82,\">0\",F$2:$F82))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I82>0),I$2:$I82,J$2:$J82)/(SUMIF(I$2:$I82,\">0\",I$2:$I82))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L82>0),L$2:$L82,M$2:$M82)/(SUMIF(L$2:$L82,\">0\",L$2:$L82))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O82>0),$O$2:O82,$P$2:P82)/(SUMIF($O$2:O82,\">0\",$O$2:O82))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R82>0),$R$2:R82,$S$2:S82)/(SUMIF($R$2:R82,\">0\",$R$2:R82))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG81)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG81)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH81)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH81)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI81)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI81)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ81)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ81)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK81)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK81)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},142.92845624983948,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG81+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX81+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH81+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY81+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI81+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ81+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ81+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA81+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK81+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB81+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46296},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,82,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},283.32394683319075,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G83","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},136.69048023785442,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},107.8696943053933,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},95.074701033908894,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},118.29259775580384,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F83)","v":0},{"$f":"SUM($I$2:I83)","v":0},{"$f":"SUM($L$2:L83)","v":0},{"$f":"SUM($O$2:O83)","v":0},{"$f":"SUM($R$2:R83)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F83>0),F$2:$F83,G$2:$G83)/(SUMIF(F$2:$F83,\">0\",F$2:$F83))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I83>0),I$2:$I83,J$2:$J83)/(SUMIF(I$2:$I83,\">0\",I$2:$I83))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L83>0),L$2:$L83,M$2:$M83)/(SUMIF(L$2:$L83,\">0\",L$2:$L83))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O83>0),$O$2:O83,$P$2:P83)/(SUMIF($O$2:O83,\">0\",$O$2:O83))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R83>0),$R$2:R83,$S$2:S83)/(SUMIF($R$2:R83,\">0\",$R$2:R83))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG82)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG82)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH82)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH82)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI82)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI82)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ82)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ82)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK82)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK82)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},150.19020931405174,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG82+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX82+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH82+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY82+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI82+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ82+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ82+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA82+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK82+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB82+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46327},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,83,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},287.08514571122845,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G84","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},149.9736489124605,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},99.718693566543024,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},91.804576616528166,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},126.58616812771803,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F84)","v":0},{"$f":"SUM($I$2:I84)","v":0},{"$f":"SUM($L$2:L84)","v":0},{"$f":"SUM($O$2:O84)","v":0},{"$f":"SUM($R$2:R84)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F84>0),F$2:$F84,G$2:$G84)/(SUMIF(F$2:$F84,\">0\",F$2:$F84))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I84>0),I$2:$I84,J$2:$J84)/(SUMIF(I$2:$I84,\">0\",I$2:$I84))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L84>0),L$2:$L84,M$2:$M84)/(SUMIF(L$2:$L84,\">0\",L$2:$L84))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O84>0),$O$2:O84,$P$2:P84)/(SUMIF($O$2:O84,\">0\",$O$2:O84))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R84>0),$R$2:R84,$S$2:S84)/(SUMIF($R$2:R84,\">0\",$R$2:R84))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG83)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG83)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH83)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH83)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI83)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI83)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ83)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ83)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK83)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK83)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},147.52951209946082,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG83+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX83+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH83+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY83+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI83+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ83+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ83+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA83+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK83+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB83+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46357},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2026},7,84,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},266.70326239293138,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G85","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},141.83448130654594,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},110.92860062343159,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},94.913448311001119,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},124.53176423462017,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F85)","v":0},{"$f":"SUM($I$2:I85)","v":0},{"$f":"SUM($L$2:L85)","v":0},{"$f":"SUM($O$2:O85)","v":0},{"$f":"SUM($R$2:R85)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F85>0),F$2:$F85,G$2:$G85)/(SUMIF(F$2:$F85,\">0\",F$2:$F85))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I85>0),I$2:$I85,J$2:$J85)/(SUMIF(I$2:$I85,\">0\",I$2:$I85))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L85>0),L$2:$L85,M$2:$M85)/(SUMIF(L$2:$L85,\">0\",L$2:$L85))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O85>0),$O$2:O85,$P$2:P85)/(SUMIF($O$2:O85,\">0\",$O$2:O85))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R85>0),$R$2:R85,$S$2:S85)/(SUMIF($R$2:R85,\">0\",$R$2:R85))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG84)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG84)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH84)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH84)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI84)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI84)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ84)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ84)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK84)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK84)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},157.71551223320574,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG84+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX84+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH84+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY84+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI84+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ84+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ84+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA84+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK84+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB84+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46388},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,85,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},276.72267096513013,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G86","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},149.49989499100576,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},117.38217051296714,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},101.45062901696427,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},134.4885064480022,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F86)","v":0},{"$f":"SUM($I$2:I86)","v":0},{"$f":"SUM($L$2:L86)","v":0},{"$f":"SUM($O$2:O86)","v":0},{"$f":"SUM($R$2:R86)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F86>0),F$2:$F86,G$2:$G86)/(SUMIF(F$2:$F86,\">0\",F$2:$F86))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I86>0),I$2:$I86,J$2:$J86)/(SUMIF(I$2:$I86,\">0\",I$2:$I86))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L86>0),L$2:$L86,M$2:$M86)/(SUMIF(L$2:$L86,\">0\",L$2:$L86))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O86>0),$O$2:O86,$P$2:P86)/(SUMIF($O$2:O86,\">0\",$O$2:O86))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R86>0),$R$2:R86,$S$2:S86)/(SUMIF($R$2:R86,\">0\",$R$2:R86))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG85)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG85)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH85)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH85)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI85)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI85)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ85)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ85)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK85)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK85)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},157.81501303710147,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG85+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX85+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH85+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY85+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI85+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ85+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ85+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA85+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK85+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB85+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46419},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,86,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},292.26887315562982,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G87","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},161.30818898805327,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},117.67522496704829,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},110.93998519404988,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},124.78669458346958,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F87)","v":0},{"$f":"SUM($I$2:I87)","v":0},{"$f":"SUM($L$2:L87)","v":0},{"$f":"SUM($O$2:O87)","v":0},{"$f":"SUM($R$2:R87)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F87>0),F$2:$F87,G$2:$G87)/(SUMIF(F$2:$F87,\">0\",F$2:$F87))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I87>0),I$2:$I87,J$2:$J87)/(SUMIF(I$2:$I87,\">0\",I$2:$I87))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L87>0),L$2:$L87,M$2:$M87)/(SUMIF(L$2:$L87,\">0\",L$2:$L87))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O87>0),$O$2:O87,$P$2:P87)/(SUMIF($O$2:O87,\">0\",$O$2:O87))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R87>0),$R$2:R87,$S$2:S87)/(SUMIF($R$2:R87,\">0\",$R$2:R87))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG86)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG86)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH86)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH86)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI86)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI86)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ86)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ86)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK86)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK86)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},166.05267915861603,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG86+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX86+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH86+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY86+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI86+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ86+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ86+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA86+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK86+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB86+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46447},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,87,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},272.05554663192129,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G88","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},168.0507599255962,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},124.26251236334207,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},117.75215286941231,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},119.65967527895432,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F88)","v":0},{"$f":"SUM($I$2:I88)","v":0},{"$f":"SUM($L$2:L88)","v":0},{"$f":"SUM($O$2:O88)","v":0},{"$f":"SUM($R$2:R88)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F88>0),F$2:$F88,G$2:$G88)/(SUMIF(F$2:$F88,\">0\",F$2:$F88))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I88>0),I$2:$I88,J$2:$J88)/(SUMIF(I$2:$I88,\">0\",I$2:$I88))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L88>0),L$2:$L88,M$2:$M88)/(SUMIF(L$2:$L88,\">0\",L$2:$L88))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O88>0),$O$2:O88,$P$2:P88)/(SUMIF($O$2:O88,\">0\",$O$2:O88))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R88>0),$R$2:R88,$S$2:S88)/(SUMIF($R$2:R88,\">0\",$R$2:R88))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG87)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG87)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH87)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH87)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI87)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI87)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ87)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ87)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK87)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK87)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},167.03832566262352,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG87+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX87+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH87+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY87+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI87+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ87+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ87+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA87+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK87+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB87+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46478},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,88,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},293.6568323869987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G89","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},161.33462090054184,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},136.22913167265384,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},114.50136190617053,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},117.07393740825196,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F89)","v":0},{"$f":"SUM($I$2:I89)","v":0},{"$f":"SUM($L$2:L89)","v":0},{"$f":"SUM($O$2:O89)","v":0},{"$f":"SUM($R$2:R89)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F89>0),F$2:$F89,G$2:$G89)/(SUMIF(F$2:$F89,\">0\",F$2:$F89))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I89>0),I$2:$I89,J$2:$J89)/(SUMIF(I$2:$I89,\">0\",I$2:$I89))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L89>0),L$2:$L89,M$2:$M89)/(SUMIF(L$2:$L89,\">0\",L$2:$L89))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O89>0),$O$2:O89,$P$2:P89)/(SUMIF($O$2:O89,\">0\",$O$2:O89))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R89>0),$R$2:R89,$S$2:S89)/(SUMIF($R$2:R89,\">0\",$R$2:R89))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG88)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG88)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH88)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH88)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI88)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI88)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ88)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ88)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK88)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK88)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},169.14414745459456,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG88+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX88+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH88+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY88+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI88+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ88+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ88+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA88+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK88+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB88+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46508},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,89,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},302.29167586659349,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G90","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},177.60584507133908,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},135.15761529358176,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},119.42051025900219,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},116.01907386682095,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F90)","v":0},{"$f":"SUM($I$2:I90)","v":0},{"$f":"SUM($L$2:L90)","v":0},{"$f":"SUM($O$2:O90)","v":0},{"$f":"SUM($R$2:R90)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F90>0),F$2:$F90,G$2:$G90)/(SUMIF(F$2:$F90,\">0\",F$2:$F90))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I90>0),I$2:$I90,J$2:$J90)/(SUMIF(I$2:$I90,\">0\",I$2:$I90))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L90>0),L$2:$L90,M$2:$M90)/(SUMIF(L$2:$L90,\">0\",L$2:$L90))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O90>0),$O$2:O90,$P$2:P90)/(SUMIF($O$2:O90,\">0\",$O$2:O90))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R90>0),$R$2:R90,$S$2:S90)/(SUMIF($R$2:R90,\">0\",$R$2:R90))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG89)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG89)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH89)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH89)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI89)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI89)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ89)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ89)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK89)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK89)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},177.03375665462818,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG89+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX89+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH89+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY89+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI89+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ89+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ89+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA89+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK89+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB89+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46539},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,90,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},297.95816147805061,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G91","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},166.29388209672487,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},123.90917729201047,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},114.10748339343294,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},124.38076537203587,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F91)","v":0},{"$f":"SUM($I$2:I91)","v":0},{"$f":"SUM($L$2:L91)","v":0},{"$f":"SUM($O$2:O91)","v":0},{"$f":"SUM($R$2:R91)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F91>0),F$2:$F91,G$2:$G91)/(SUMIF(F$2:$F91,\">0\",F$2:$F91))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I91>0),I$2:$I91,J$2:$J91)/(SUMIF(I$2:$I91,\">0\",I$2:$I91))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L91>0),L$2:$L91,M$2:$M91)/(SUMIF(L$2:$L91,\">0\",L$2:$L91))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O91>0),$O$2:O91,$P$2:P91)/(SUMIF($O$2:O91,\">0\",$O$2:O91))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R91>0),$R$2:R91,$S$2:S91)/(SUMIF($R$2:R91,\">0\",$R$2:R91))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG90)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG90)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH90)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH90)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI90)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI90)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ90)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ90)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK90)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK90)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},188.25729830775623,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG90+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX90+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH90+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY90+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI90+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ90+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ90+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA90+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK90+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB90+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46569},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,91,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},291.37800468942913,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G92","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},168.68099029298992,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},137.55133374202401,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},120.05717669009172,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},133.34509817146284,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F92)","v":0},{"$f":"SUM($I$2:I92)","v":0},{"$f":"SUM($L$2:L92)","v":0},{"$f":"SUM($O$2:O92)","v":0},{"$f":"SUM($R$2:R92)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F92>0),F$2:$F92,G$2:$G92)/(SUMIF(F$2:$F92,\">0\",F$2:$F92))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I92>0),I$2:$I92,J$2:$J92)/(SUMIF(I$2:$I92,\">0\",I$2:$I92))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L92>0),L$2:$L92,M$2:$M92)/(SUMIF(L$2:$L92,\">0\",L$2:$L92))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O92>0),$O$2:O92,$P$2:P92)/(SUMIF($O$2:O92,\">0\",$O$2:O92))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R92>0),$R$2:R92,$S$2:S92)/(SUMIF($R$2:R92,\">0\",$R$2:R92))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG91)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG91)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH91)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH91)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI91)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI91)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ91)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ91)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK91)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK91)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},185.16680779310522,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG91+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX91+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH91+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY91+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI91+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ91+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ91+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA91+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK91+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB91+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46600},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,92,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},302.92204856351395,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G93","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},165.21334423367401,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},153.97468010883105,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},130.8268118349564,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},145.86522196653851,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F93)","v":0},{"$f":"SUM($I$2:I93)","v":0},{"$f":"SUM($L$2:L93)","v":0},{"$f":"SUM($O$2:O93)","v":0},{"$f":"SUM($R$2:R93)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F93>0),F$2:$F93,G$2:$G93)/(SUMIF(F$2:$F93,\">0\",F$2:$F93))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I93>0),I$2:$I93,J$2:$J93)/(SUMIF(I$2:$I93,\">0\",I$2:$I93))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L93>0),L$2:$L93,M$2:$M93)/(SUMIF(L$2:$L93,\">0\",L$2:$L93))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O93>0),$O$2:O93,$P$2:P93)/(SUMIF($O$2:O93,\">0\",$O$2:O93))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R93>0),$R$2:R93,$S$2:S93)/(SUMIF($R$2:R93,\">0\",$R$2:R93))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG92)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG92)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH92)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH92)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI92)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI92)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ92)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ92)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK92)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK92)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},199.53047858258387,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG92+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX92+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH92+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY92+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI92+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ92+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ92+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA92+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK92+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB92+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46631},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,93,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},294.48397564888245,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G94","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},180.96534468736459,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},164.29434683537337,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},135.02037211559053,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},152.42226285312512,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F94)","v":0},{"$f":"SUM($I$2:I94)","v":0},{"$f":"SUM($L$2:L94)","v":0},{"$f":"SUM($O$2:O94)","v":0},{"$f":"SUM($R$2:R94)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F94>0),F$2:$F94,G$2:$G94)/(SUMIF(F$2:$F94,\">0\",F$2:$F94))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I94>0),I$2:$I94,J$2:$J94)/(SUMIF(I$2:$I94,\">0\",I$2:$I94))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L94>0),L$2:$L94,M$2:$M94)/(SUMIF(L$2:$L94,\">0\",L$2:$L94))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O94>0),$O$2:O94,$P$2:P94)/(SUMIF($O$2:O94,\">0\",$O$2:O94))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R94>0),$R$2:R94,$S$2:S94)/(SUMIF($R$2:R94,\">0\",$R$2:R94))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG93)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG93)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH93)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH93)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI93)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI93)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ93)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ93)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK93)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK93)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},203.65504560592666,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG93+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX93+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH93+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY93+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI93+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ93+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ93+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA93+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK93+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB93+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46661},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,94,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},327.44648157981788,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G95","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},187.58798535465198,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},167.46581680471556,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},134.78736448452406,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},141.42673500302513,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F95)","v":0},{"$f":"SUM($I$2:I95)","v":0},{"$f":"SUM($L$2:L95)","v":0},{"$f":"SUM($O$2:O95)","v":0},{"$f":"SUM($R$2:R95)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F95>0),F$2:$F95,G$2:$G95)/(SUMIF(F$2:$F95,\">0\",F$2:$F95))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I95>0),I$2:$I95,J$2:$J95)/(SUMIF(I$2:$I95,\">0\",I$2:$I95))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L95>0),L$2:$L95,M$2:$M95)/(SUMIF(L$2:$L95,\">0\",L$2:$L95))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O95>0),$O$2:O95,$P$2:P95)/(SUMIF($O$2:O95,\">0\",$O$2:O95))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R95>0),$R$2:R95,$S$2:S95)/(SUMIF($R$2:R95,\">0\",$R$2:R95))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG94)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG94)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH94)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH94)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI94)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI94)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ94)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ94)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK94)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK94)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},214.00212896689166,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG94+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX94+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH94+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY94+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI94+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ94+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ94+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA94+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK94+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB94+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46692},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,95,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},329.18440135820299,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G96","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},181.2965581687148,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},186.2915371831526,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},132.68286321807443,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},140.92309496958933,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F96)","v":0},{"$f":"SUM($I$2:I96)","v":0},{"$f":"SUM($L$2:L96)","v":0},{"$f":"SUM($O$2:O96)","v":0},{"$f":"SUM($R$2:R96)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F96>0),F$2:$F96,G$2:$G96)/(SUMIF(F$2:$F96,\">0\",F$2:$F96))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I96>0),I$2:$I96,J$2:$J96)/(SUMIF(I$2:$I96,\">0\",I$2:$I96))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L96>0),L$2:$L96,M$2:$M96)/(SUMIF(L$2:$L96,\">0\",L$2:$L96))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O96>0),$O$2:O96,$P$2:P96)/(SUMIF($O$2:O96,\">0\",$O$2:O96))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R96>0),$R$2:R96,$S$2:S96)/(SUMIF($R$2:R96,\">0\",$R$2:R96))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG95)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG95)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH95)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH95)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI95)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI95)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ95)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ95)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK95)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK95)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},203.64658102788846,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG95+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX95+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH95+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY95+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI95+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ95+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ95+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA95+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK95+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB95+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46722},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2027},8,96,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},342.90287636674259,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G97","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},178.75807153537389,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},172.21471544930711,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},134.32267238960466,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},141.45172545399174,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F97)","v":0},{"$f":"SUM($I$2:I97)","v":0},{"$f":"SUM($L$2:L97)","v":0},{"$f":"SUM($O$2:O97)","v":0},{"$f":"SUM($R$2:R97)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F97>0),F$2:$F97,G$2:$G97)/(SUMIF(F$2:$F97,\">0\",F$2:$F97))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I97>0),I$2:$I97,J$2:$J97)/(SUMIF(I$2:$I97,\">0\",I$2:$I97))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L97>0),L$2:$L97,M$2:$M97)/(SUMIF(L$2:$L97,\">0\",L$2:$L97))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O97>0),$O$2:O97,$P$2:P97)/(SUMIF($O$2:O97,\">0\",$O$2:O97))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R97>0),$R$2:R97,$S$2:S97)/(SUMIF($R$2:R97,\">0\",$R$2:R97))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG96)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG96)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH96)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH96)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI96)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI96)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ96)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ96)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK96)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK96)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},217.70711760844935,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG96+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX96+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH96+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY96+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI96+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ96+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ96+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA96+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK96+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB96+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46753},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,97,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},356.48827329313997,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G98","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},192.23375955585138,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},188.01410767292433,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},129.02286953252886,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},134.65164530720486,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F98)","v":0},{"$f":"SUM($I$2:I98)","v":0},{"$f":"SUM($L$2:L98)","v":0},{"$f":"SUM($O$2:O98)","v":0},{"$f":"SUM($R$2:R98)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F98>0),F$2:$F98,G$2:$G98)/(SUMIF(F$2:$F98,\">0\",F$2:$F98))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I98>0),I$2:$I98,J$2:$J98)/(SUMIF(I$2:$I98,\">0\",I$2:$I98))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L98>0),L$2:$L98,M$2:$M98)/(SUMIF(L$2:$L98,\">0\",L$2:$L98))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O98>0),$O$2:O98,$P$2:P98)/(SUMIF($O$2:O98,\">0\",$O$2:O98))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R98>0),$R$2:R98,$S$2:S98)/(SUMIF($R$2:R98,\">0\",$R$2:R98))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG97)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG97)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH97)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH97)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI97)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI97)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ97)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ97)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK97)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK97)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},223.97736491567829,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG97+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX97+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH97+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY97+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI97+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ97+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ97+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA97+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK97+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB97+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46784},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,98,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},339.78682336473497,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G99","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},182.40872469081461,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},186.92329430759818,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},129.0259663841729,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},143.828602761599,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F99)","v":0},{"$f":"SUM($I$2:I99)","v":0},{"$f":"SUM($L$2:L99)","v":0},{"$f":"SUM($O$2:O99)","v":0},{"$f":"SUM($R$2:R99)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F99>0),F$2:$F99,G$2:$G99)/(SUMIF(F$2:$F99,\">0\",F$2:$F99))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I99>0),I$2:$I99,J$2:$J99)/(SUMIF(I$2:$I99,\">0\",I$2:$I99))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L99>0),L$2:$L99,M$2:$M99)/(SUMIF(L$2:$L99,\">0\",L$2:$L99))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O99>0),$O$2:O99,$P$2:P99)/(SUMIF($O$2:O99,\">0\",$O$2:O99))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R99>0),$R$2:R99,$S$2:S99)/(SUMIF($R$2:R99,\">0\",$R$2:R99))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG98)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG98)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH98)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH98)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI98)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI98)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ98)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ98)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK98)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK98)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},238.80845067298196,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG98+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX98+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH98+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY98+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI98+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ98+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ98+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA98+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK98+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB98+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46813},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,99,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},349.08817967683768,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G100","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},175.11877042373021,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},172.08126889938356,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},139.12753196891018,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},151.12123606797641,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F100)","v":0},{"$f":"SUM($I$2:I100)","v":0},{"$f":"SUM($L$2:L100)","v":0},{"$f":"SUM($O$2:O100)","v":0},{"$f":"SUM($R$2:R100)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F100>0),F$2:$F100,G$2:$G100)/(SUMIF(F$2:$F100,\">0\",F$2:$F100))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I100>0),I$2:$I100,J$2:$J100)/(SUMIF(I$2:$I100,\">0\",I$2:$I100))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L100>0),L$2:$L100,M$2:$M100)/(SUMIF(L$2:$L100,\">0\",L$2:$L100))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O100>0),$O$2:O100,$P$2:P100)/(SUMIF($O$2:O100,\">0\",$O$2:O100))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R100>0),$R$2:R100,$S$2:S100)/(SUMIF($R$2:R100,\">0\",$R$2:R100))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG99)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG99)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH99)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH99)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI99)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI99)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ99)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ99)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK99)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK99)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},233.64950459433689,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG99+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX99+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH99+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY99+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI99+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ99+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ99+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA99+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK99+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB99+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46844},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,100,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},340.70595547399444,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G101","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},170.94763867725032,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},161.07576166886778,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},144.09118330795684,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},143.8563086600885,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F101)","v":0},{"$f":"SUM($I$2:I101)","v":0},{"$f":"SUM($L$2:L101)","v":0},{"$f":"SUM($O$2:O101)","v":0},{"$f":"SUM($R$2:R101)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F101>0),F$2:$F101,G$2:$G101)/(SUMIF(F$2:$F101,\">0\",F$2:$F101))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I101>0),I$2:$I101,J$2:$J101)/(SUMIF(I$2:$I101,\">0\",I$2:$I101))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L101>0),L$2:$L101,M$2:$M101)/(SUMIF(L$2:$L101,\">0\",L$2:$L101))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O101>0),$O$2:O101,$P$2:P101)/(SUMIF($O$2:O101,\">0\",$O$2:O101))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R101>0),$R$2:R101,$S$2:S101)/(SUMIF($R$2:R101,\">0\",$R$2:R101))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG100)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG100)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH100)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH100)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI100)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI100)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ100)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ100)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK100)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK100)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},245.52051370237453,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG100+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX100+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH100+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY100+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI100+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ100+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ100+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA100+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK100+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB100+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46874},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,101,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},358.42744703818067,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G102","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},169.39947432177888,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},165.55592671376232,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},157.01677022080136,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},137.19124402916924,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F102)","v":0},{"$f":"SUM($I$2:I102)","v":0},{"$f":"SUM($L$2:L102)","v":0},{"$f":"SUM($O$2:O102)","v":0},{"$f":"SUM($R$2:R102)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F102>0),F$2:$F102,G$2:$G102)/(SUMIF(F$2:$F102,\">0\",F$2:$F102))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I102>0),I$2:$I102,J$2:$J102)/(SUMIF(I$2:$I102,\">0\",I$2:$I102))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L102>0),L$2:$L102,M$2:$M102)/(SUMIF(L$2:$L102,\">0\",L$2:$L102))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O102>0),$O$2:O102,$P$2:P102)/(SUMIF($O$2:O102,\">0\",$O$2:O102))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R102>0),$R$2:R102,$S$2:S102)/(SUMIF($R$2:R102,\">0\",$R$2:R102))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG101)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG101)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH101)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH101)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI101)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI101)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ101)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ101)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK101)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK101)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},245.67540961679893,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG101+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX101+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH101+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY101+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI101+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ101+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ101+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA101+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK101+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB101+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46905},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,102,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},372.62790866429151,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G103","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},179.75128905327273,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},184.55143292289239,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},147.94297742939278,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},126.82949297356163,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F103)","v":0},{"$f":"SUM($I$2:I103)","v":0},{"$f":"SUM($L$2:L103)","v":0},{"$f":"SUM($O$2:O103)","v":0},{"$f":"SUM($R$2:R103)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F103>0),F$2:$F103,G$2:$G103)/(SUMIF(F$2:$F103,\">0\",F$2:$F103))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I103>0),I$2:$I103,J$2:$J103)/(SUMIF(I$2:$I103,\">0\",I$2:$I103))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L103>0),L$2:$L103,M$2:$M103)/(SUMIF(L$2:$L103,\">0\",L$2:$L103))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O103>0),$O$2:O103,$P$2:P103)/(SUMIF($O$2:O103,\">0\",$O$2:O103))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R103>0),$R$2:R103,$S$2:S103)/(SUMIF($R$2:R103,\">0\",$R$2:R103))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG102)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG102)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH102)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH102)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI102)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI102)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ102)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ102)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK102)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK102)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},248.11571105984532,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG102+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX102+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH102+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY102+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI102+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ102+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ102+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA102+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK102+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB102+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46935},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,103,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},401.4199055383275,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G104","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},182.02768488725997,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},181.20730657693184,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},146.65676864935713,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},120.07187900166169,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F104)","v":0},{"$f":"SUM($I$2:I104)","v":0},{"$f":"SUM($L$2:L104)","v":0},{"$f":"SUM($O$2:O104)","v":0},{"$f":"SUM($R$2:R104)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F104>0),F$2:$F104,G$2:$G104)/(SUMIF(F$2:$F104,\">0\",F$2:$F104))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I104>0),I$2:$I104,J$2:$J104)/(SUMIF(I$2:$I104,\">0\",I$2:$I104))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L104>0),L$2:$L104,M$2:$M104)/(SUMIF(L$2:$L104,\">0\",L$2:$L104))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O104>0),$O$2:O104,$P$2:P104)/(SUMIF($O$2:O104,\">0\",$O$2:O104))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R104>0),$R$2:R104,$S$2:S104)/(SUMIF($R$2:R104,\">0\",$R$2:R104))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG103)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG103)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH103)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH103)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI103)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI103)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ103)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ103)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK103)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK103)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},242.11480905162264,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG103+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX103+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH103+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY103+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI103+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ103+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ103+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA103+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK103+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB103+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46966},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,104,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},401.16838177101744,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G105","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},173.30152562868025,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},201.15787424458975,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},158.13866650661546,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},112.43377063979294,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F105)","v":0},{"$f":"SUM($I$2:I105)","v":0},{"$f":"SUM($L$2:L105)","v":0},{"$f":"SUM($O$2:O105)","v":0},{"$f":"SUM($R$2:R105)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F105>0),F$2:$F105,G$2:$G105)/(SUMIF(F$2:$F105,\">0\",F$2:$F105))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I105>0),I$2:$I105,J$2:$J105)/(SUMIF(I$2:$I105,\">0\",I$2:$I105))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L105>0),L$2:$L105,M$2:$M105)/(SUMIF(L$2:$L105,\">0\",L$2:$L105))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O105>0),$O$2:O105,$P$2:P105)/(SUMIF($O$2:O105,\">0\",$O$2:O105))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R105>0),$R$2:R105,$S$2:S105)/(SUMIF($R$2:R105,\">0\",$R$2:R105))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG104)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG104)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH104)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH104)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI104)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI104)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ104)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ104)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK104)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK104)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},255.76613143974552,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG104+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX104+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH104+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY104+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI104+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ104+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ104+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA104+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK104+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB104+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":46997},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,105,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},389.99359910834568,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G106","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},163.07802734298559,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},210.22071030405607,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},155.94241427465164,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},121.20105795198346,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F106)","v":0},{"$f":"SUM($I$2:I106)","v":0},{"$f":"SUM($L$2:L106)","v":0},{"$f":"SUM($O$2:O106)","v":0},{"$f":"SUM($R$2:R106)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F106>0),F$2:$F106,G$2:$G106)/(SUMIF(F$2:$F106,\">0\",F$2:$F106))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I106>0),I$2:$I106,J$2:$J106)/(SUMIF(I$2:$I106,\">0\",I$2:$I106))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L106>0),L$2:$L106,M$2:$M106)/(SUMIF(L$2:$L106,\">0\",L$2:$L106))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O106>0),$O$2:O106,$P$2:P106)/(SUMIF($O$2:O106,\">0\",$O$2:O106))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R106>0),$R$2:R106,$S$2:S106)/(SUMIF($R$2:R106,\">0\",$R$2:R106))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG105)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG105)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH105)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH105)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI105)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI105)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ105)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ105)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK105)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK105)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},268.40544812936349,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG105+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX105+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH105+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY105+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI105+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ105+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ105+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA105+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK105+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB105+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47027},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,106,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},418.46896287675639,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G107","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},156.03920629189841,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},235.32063078374324,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},152.70325604399113,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},132.82415717497852,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F107)","v":0},{"$f":"SUM($I$2:I107)","v":0},{"$f":"SUM($L$2:L107)","v":0},{"$f":"SUM($O$2:O107)","v":0},{"$f":"SUM($R$2:R107)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F107>0),F$2:$F107,G$2:$G107)/(SUMIF(F$2:$F107,\">0\",F$2:$F107))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I107>0),I$2:$I107,J$2:$J107)/(SUMIF(I$2:$I107,\">0\",I$2:$I107))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L107>0),L$2:$L107,M$2:$M107)/(SUMIF(L$2:$L107,\">0\",L$2:$L107))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O107>0),$O$2:O107,$P$2:P107)/(SUMIF($O$2:O107,\">0\",$O$2:O107))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R107>0),$R$2:R107,$S$2:S107)/(SUMIF($R$2:R107,\">0\",$R$2:R107))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG106)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG106)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH106)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH106)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI106)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI106)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ106)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ106)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK106)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK106)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},272.50877245021439,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG106+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX106+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH106+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY106+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI106+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ106+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ106+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA106+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK106+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB106+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47058},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,107,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},450.80297970930519,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G108","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},167.80223128367589,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},234.92970182598134,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},160.38401206268014,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},146.9023282686876,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F108)","v":0},{"$f":"SUM($I$2:I108)","v":0},{"$f":"SUM($L$2:L108)","v":0},{"$f":"SUM($O$2:O108)","v":0},{"$f":"SUM($R$2:R108)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F108>0),F$2:$F108,G$2:$G108)/(SUMIF(F$2:$F108,\">0\",F$2:$F108))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I108>0),I$2:$I108,J$2:$J108)/(SUMIF(I$2:$I108,\">0\",I$2:$I108))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L108>0),L$2:$L108,M$2:$M108)/(SUMIF(L$2:$L108,\">0\",L$2:$L108))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O108>0),$O$2:O108,$P$2:P108)/(SUMIF($O$2:O108,\">0\",$O$2:O108))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R108>0),$R$2:R108,$S$2:S108)/(SUMIF($R$2:R108,\">0\",$R$2:R108))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG107)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG107)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH107)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH107)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI107)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI107)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ107)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ107)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK107)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK107)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},262.77313734629411,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG107+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX107+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH107+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY107+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI107+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ107+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ107+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA107+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK107+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB107+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47088},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2028},9,108,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},448.74599474659527,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G109","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},167.11659278991624,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},242.47009359767497,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},163.79434379215272,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},152.10850246884542,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F109)","v":0},{"$f":"SUM($I$2:I109)","v":0},{"$f":"SUM($L$2:L109)","v":0},{"$f":"SUM($O$2:O109)","v":0},{"$f":"SUM($R$2:R109)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F109>0),F$2:$F109,G$2:$G109)/(SUMIF(F$2:$F109,\">0\",F$2:$F109))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I109>0),I$2:$I109,J$2:$J109)/(SUMIF(I$2:$I109,\">0\",I$2:$I109))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L109>0),L$2:$L109,M$2:$M109)/(SUMIF(L$2:$L109,\">0\",L$2:$L109))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O109>0),$O$2:O109,$P$2:P109)/(SUMIF($O$2:O109,\">0\",$O$2:O109))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R109>0),$R$2:R109,$S$2:S109)/(SUMIF($R$2:R109,\">0\",$R$2:R109))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG108)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG108)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH108)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH108)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI108)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI108)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ108)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ108)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK108)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK108)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},253.38531706691856,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG108+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX108+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH108+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY108+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI108+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ108+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ108+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA108+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK108+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB108+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47119},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,109,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},480.55998301124151,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G110","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},178.51764600278986,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},270.29055439232991,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},175.07570847796035,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},164.87298760568547,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F110)","v":0},{"$f":"SUM($I$2:I110)","v":0},{"$f":"SUM($L$2:L110)","v":0},{"$f":"SUM($O$2:O110)","v":0},{"$f":"SUM($R$2:R110)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F110>0),F$2:$F110,G$2:$G110)/(SUMIF(F$2:$F110,\">0\",F$2:$F110))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I110>0),I$2:$I110,J$2:$J110)/(SUMIF(I$2:$I110,\">0\",I$2:$I110))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L110>0),L$2:$L110,M$2:$M110)/(SUMIF(L$2:$L110,\">0\",L$2:$L110))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O110>0),$O$2:O110,$P$2:P110)/(SUMIF($O$2:O110,\">0\",$O$2:O110))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R110>0),$R$2:R110,$S$2:S110)/(SUMIF($R$2:R110,\">0\",$R$2:R110))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG109)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG109)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH109)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH109)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI109)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI109)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ109)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ109)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK109)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK109)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},274.49132851885031,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG109+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX109+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH109+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY109+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI109+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ109+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ109+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA109+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK109+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB109+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47150},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,110,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},476.48308775540238,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G111","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},193.58619972322219,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},262.64962282024277,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},163.51924772615243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},177.72934601235335,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F111)","v":0},{"$f":"SUM($I$2:I111)","v":0},{"$f":"SUM($L$2:L111)","v":0},{"$f":"SUM($O$2:O111)","v":0},{"$f":"SUM($R$2:R111)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F111>0),F$2:$F111,G$2:$G111)/(SUMIF(F$2:$F111,\">0\",F$2:$F111))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I111>0),I$2:$I111,J$2:$J111)/(SUMIF(I$2:$I111,\">0\",I$2:$I111))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L111>0),L$2:$L111,M$2:$M111)/(SUMIF(L$2:$L111,\">0\",L$2:$L111))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O111>0),$O$2:O111,$P$2:P111)/(SUMIF($O$2:O111,\">0\",$O$2:O111))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R111>0),$R$2:R111,$S$2:S111)/(SUMIF($R$2:R111,\">0\",$R$2:R111))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG110)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG110)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH110)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH110)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI110)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI110)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ110)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ110)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK110)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK110)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},282.77072777278727,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG110+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX110+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH110+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY110+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI110+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ110+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ110+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA110+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK110+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB110+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47178},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,111,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},479.95829165995633,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G112","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},213.46696424007885,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},240.7907139307051,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},157.34282201222717,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},166.7281621911626,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F112)","v":0},{"$f":"SUM($I$2:I112)","v":0},{"$f":"SUM($L$2:L112)","v":0},{"$f":"SUM($O$2:O112)","v":0},{"$f":"SUM($R$2:R112)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F112>0),F$2:$F112,G$2:$G112)/(SUMIF(F$2:$F112,\">0\",F$2:$F112))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I112>0),I$2:$I112,J$2:$J112)/(SUMIF(I$2:$I112,\">0\",I$2:$I112))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L112>0),L$2:$L112,M$2:$M112)/(SUMIF(L$2:$L112,\">0\",L$2:$L112))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O112>0),$O$2:O112,$P$2:P112)/(SUMIF($O$2:O112,\">0\",$O$2:O112))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R112>0),$R$2:R112,$S$2:S112)/(SUMIF($R$2:R112,\">0\",$R$2:R112))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG111)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG111)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH111)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH111)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI111)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI111)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ111)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ111)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK111)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK111)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},274.1140254121716,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG111+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX111+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH111+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY111+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI111+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ111+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ111+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA111+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK111+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB111+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47209},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,112,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},491.15356388901546,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G113","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},201.20944543471197,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},263.97912974512877,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},149.03149087072305,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},170.44121733932073,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F113)","v":0},{"$f":"SUM($I$2:I113)","v":0},{"$f":"SUM($L$2:L113)","v":0},{"$f":"SUM($O$2:O113)","v":0},{"$f":"SUM($R$2:R113)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F113>0),F$2:$F113,G$2:$G113)/(SUMIF(F$2:$F113,\">0\",F$2:$F113))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I113>0),I$2:$I113,J$2:$J113)/(SUMIF(I$2:$I113,\">0\",I$2:$I113))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L113>0),L$2:$L113,M$2:$M113)/(SUMIF(L$2:$L113,\">0\",L$2:$L113))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O113>0),$O$2:O113,$P$2:P113)/(SUMIF($O$2:O113,\">0\",$O$2:O113))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R113>0),$R$2:R113,$S$2:S113)/(SUMIF($R$2:R113,\">0\",$R$2:R113))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG112)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG112)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH112)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH112)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI112)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI112)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ112)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ112)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK112)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK112)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},280.89234634722612,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG112+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX112+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH112+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY112+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI112+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ112+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ112+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA112+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK112+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB112+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47239},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,113,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},553.76092720346935,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G114","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},193.16812143658237,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},248.12598872548631,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},141.15918976859606,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},167.36887280661972,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F114)","v":0},{"$f":"SUM($I$2:I114)","v":0},{"$f":"SUM($L$2:L114)","v":0},{"$f":"SUM($O$2:O114)","v":0},{"$f":"SUM($R$2:R114)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F114>0),F$2:$F114,G$2:$G114)/(SUMIF(F$2:$F114,\">0\",F$2:$F114))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I114>0),I$2:$I114,J$2:$J114)/(SUMIF(I$2:$I114,\">0\",I$2:$I114))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L114>0),L$2:$L114,M$2:$M114)/(SUMIF(L$2:$L114,\">0\",L$2:$L114))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O114>0),$O$2:O114,$P$2:P114)/(SUMIF($O$2:O114,\">0\",$O$2:O114))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R114>0),$R$2:R114,$S$2:S114)/(SUMIF($R$2:R114,\">0\",$R$2:R114))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG113)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG113)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH113)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH113)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI113)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI113)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ113)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ113)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK113)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK113)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},281.44133637717988,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG113+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX113+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH113+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY113+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI113+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ113+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ113+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA113+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK113+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB113+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47270},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,114,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},545.82246532234194,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G115","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},189.19708312383861,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},228.90007723338556,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},132.30442901212774,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},170.16031168457144,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F115)","v":0},{"$f":"SUM($I$2:I115)","v":0},{"$f":"SUM($L$2:L115)","v":0},{"$f":"SUM($O$2:O115)","v":0},{"$f":"SUM($R$2:R115)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F115>0),F$2:$F115,G$2:$G115)/(SUMIF(F$2:$F115,\">0\",F$2:$F115))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I115>0),I$2:$I115,J$2:$J115)/(SUMIF(I$2:$I115,\">0\",I$2:$I115))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L115>0),L$2:$L115,M$2:$M115)/(SUMIF(L$2:$L115,\">0\",L$2:$L115))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O115>0),$O$2:O115,$P$2:P115)/(SUMIF($O$2:O115,\">0\",$O$2:O115))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R115>0),$R$2:R115,$S$2:S115)/(SUMIF($R$2:R115,\">0\",$R$2:R115))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG114)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG114)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH114)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH114)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI114)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI114)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ114)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ114)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK114)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK114)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},276.09028991784078,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG114+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX114+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH114+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY114+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI114+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ114+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ114+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA114+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK114+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB114+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47300},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,115,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},514.1266430655138,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G116","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},198.09489022326707,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},254.10152504607618,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},128.42677922346206,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},172.36691457225621,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F116)","v":0},{"$f":"SUM($I$2:I116)","v":0},{"$f":"SUM($L$2:L116)","v":0},{"$f":"SUM($O$2:O116)","v":0},{"$f":"SUM($R$2:R116)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F116>0),F$2:$F116,G$2:$G116)/(SUMIF(F$2:$F116,\">0\",F$2:$F116))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I116>0),I$2:$I116,J$2:$J116)/(SUMIF(I$2:$I116,\">0\",I$2:$I116))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L116>0),L$2:$L116,M$2:$M116)/(SUMIF(L$2:$L116,\">0\",L$2:$L116))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O116>0),$O$2:O116,$P$2:P116)/(SUMIF($O$2:O116,\">0\",$O$2:O116))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R116>0),$R$2:R116,$S$2:S116)/(SUMIF($R$2:R116,\">0\",$R$2:R116))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG115)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG115)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH115)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH115)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI115)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI115)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ115)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ115)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK115)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK115)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},284.41791816278197,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG115+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX115+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH115+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY115+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI115+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ115+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ115+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA115+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK115+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB115+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47331},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,116,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},546.23921070856807,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G117","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},206.37511987604731,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},234.90075015067546,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},127.08749607118453,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},179.78609957446062,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F117)","v":0},{"$f":"SUM($I$2:I117)","v":0},{"$f":"SUM($L$2:L117)","v":0},{"$f":"SUM($O$2:O117)","v":0},{"$f":"SUM($R$2:R117)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F117>0),F$2:$F117,G$2:$G117)/(SUMIF(F$2:$F117,\">0\",F$2:$F117))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I117>0),I$2:$I117,J$2:$J117)/(SUMIF(I$2:$I117,\">0\",I$2:$I117))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L117>0),L$2:$L117,M$2:$M117)/(SUMIF(L$2:$L117,\">0\",L$2:$L117))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O117>0),$O$2:O117,$P$2:P117)/(SUMIF($O$2:O117,\">0\",$O$2:O117))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R117>0),$R$2:R117,$S$2:S117)/(SUMIF($R$2:R117,\">0\",$R$2:R117))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG116)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG116)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH116)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH116)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI116)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI116)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ116)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ116)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK116)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK116)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},277.53901456982942,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG116+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX116+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH116+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY116+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI116+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ116+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ116+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA116+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK116+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB116+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47362},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,117,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},556.77794175623501,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G118","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},200.7886469298287,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},236.4679799023192,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},119.11543718721309,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},199.57248876481682,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F118)","v":0},{"$f":"SUM($I$2:I118)","v":0},{"$f":"SUM($L$2:L118)","v":0},{"$f":"SUM($O$2:O118)","v":0},{"$f":"SUM($R$2:R118)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F118>0),F$2:$F118,G$2:$G118)/(SUMIF(F$2:$F118,\">0\",F$2:$F118))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I118>0),I$2:$I118,J$2:$J118)/(SUMIF(I$2:$I118,\">0\",I$2:$I118))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L118>0),L$2:$L118,M$2:$M118)/(SUMIF(L$2:$L118,\">0\",L$2:$L118))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O118>0),$O$2:O118,$P$2:P118)/(SUMIF($O$2:O118,\">0\",$O$2:O118))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R118>0),$R$2:R118,$S$2:S118)/(SUMIF($R$2:R118,\">0\",$R$2:R118))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG117)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG117)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH117)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH117)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI117)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI117)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ117)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ117)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK117)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK117)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},268.33214305689734,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG117+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX117+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH117+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY117+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI117+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ117+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ117+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA117+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK117+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB117+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47392},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,118,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},575.41763948601715,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G119","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},198.97023148656541,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},218.14538308096144,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},121.86152327666315,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},191.02324393742998,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F119)","v":0},{"$f":"SUM($I$2:I119)","v":0},{"$f":"SUM($L$2:L119)","v":0},{"$f":"SUM($O$2:O119)","v":0},{"$f":"SUM($R$2:R119)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F119>0),F$2:$F119,G$2:$G119)/(SUMIF(F$2:$F119,\">0\",F$2:$F119))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I119>0),I$2:$I119,J$2:$J119)/(SUMIF(I$2:$I119,\">0\",I$2:$I119))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L119>0),L$2:$L119,M$2:$M119)/(SUMIF(L$2:$L119,\">0\",L$2:$L119))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O119>0),$O$2:O119,$P$2:P119)/(SUMIF($O$2:O119,\">0\",$O$2:O119))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R119>0),$R$2:R119,$S$2:S119)/(SUMIF($R$2:R119,\">0\",$R$2:R119))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG118)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG118)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH118)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH118)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI118)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI118)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ118)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ118)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK118)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK118)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},256.70151747108105,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG118+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX118+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH118+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY118+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI118+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ118+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ118+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA118+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK118+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB118+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47423},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,119,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},578.47166435038469,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G120","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},202.50087656922574,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},200.82427106886306,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},116.43989557097098,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},200.34194170573625,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F120)","v":0},{"$f":"SUM($I$2:I120)","v":0},{"$f":"SUM($L$2:L120)","v":0},{"$f":"SUM($O$2:O120)","v":0},{"$f":"SUM($R$2:R120)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F120>0),F$2:$F120,G$2:$G120)/(SUMIF(F$2:$F120,\">0\",F$2:$F120))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I120>0),I$2:$I120,J$2:$J120)/(SUMIF(I$2:$I120,\">0\",I$2:$I120))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L120>0),L$2:$L120,M$2:$M120)/(SUMIF(L$2:$L120,\">0\",L$2:$L120))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O120>0),$O$2:O120,$P$2:P120)/(SUMIF($O$2:O120,\">0\",$O$2:O120))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R120>0),$R$2:R120,$S$2:S120)/(SUMIF($R$2:R120,\">0\",$R$2:R120))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG119)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG119)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH119)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH119)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI119)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI119)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ119)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ119)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK119)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK119)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},270.45853090084381,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG119+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX119+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH119+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY119+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI119+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ119+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ119+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA119+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK119+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB119+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47453},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2029},10,120,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},602.57897027920887,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G121","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},214.1589994578429,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},193.12983712061225,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},123.15717713345279,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},190.36241257613202,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F121)","v":0},{"$f":"SUM($I$2:I121)","v":0},{"$f":"SUM($L$2:L121)","v":0},{"$f":"SUM($O$2:O121)","v":0},{"$f":"SUM($R$2:R121)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F121>0),F$2:$F121,G$2:$G121)/(SUMIF(F$2:$F121,\">0\",F$2:$F121))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I121>0),I$2:$I121,J$2:$J121)/(SUMIF(I$2:$I121,\">0\",I$2:$I121))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L121>0),L$2:$L121,M$2:$M121)/(SUMIF(L$2:$L121,\">0\",L$2:$L121))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O121>0),$O$2:O121,$P$2:P121)/(SUMIF($O$2:O121,\">0\",$O$2:O121))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R121>0),$R$2:R121,$S$2:S121)/(SUMIF($R$2:R121,\">0\",$R$2:R121))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG120)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG120)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH120)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH120)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI120)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI120)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ120)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ120)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK120)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK120)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},273.1450038542053,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG120+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX120+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH120+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY120+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI120+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ120+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ120+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA120+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK120+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB120+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47484},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,121,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},612.99347190408503,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G122","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},218.32306901043233,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},187.28059317853993,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},127.77473531272237,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},210.53912343248274,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F122)","v":0},{"$f":"SUM($I$2:I122)","v":0},{"$f":"SUM($L$2:L122)","v":0},{"$f":"SUM($O$2:O122)","v":0},{"$f":"SUM($R$2:R122)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F122>0),F$2:$F122,G$2:$G122)/(SUMIF(F$2:$F122,\">0\",F$2:$F122))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I122>0),I$2:$I122,J$2:$J122)/(SUMIF(I$2:$I122,\">0\",I$2:$I122))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L122>0),L$2:$L122,M$2:$M122)/(SUMIF(L$2:$L122,\">0\",L$2:$L122))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O122>0),$O$2:O122,$P$2:P122)/(SUMIF($O$2:O122,\">0\",$O$2:O122))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R122>0),$R$2:R122,$S$2:S122)/(SUMIF($R$2:R122,\">0\",$R$2:R122))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG121)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG121)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH121)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH121)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI121)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI121)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ121)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ121)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK121)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK121)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},267.95169563383291,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG121+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX121+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH121+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY121+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI121+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ121+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ121+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA121+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK121+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB121+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47515},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,122,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},673.55551589961544,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G123","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},221.82676929237186,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},193.69390172302153,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},123.59616150265521,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},216.80782286276863,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F123)","v":0},{"$f":"SUM($I$2:I123)","v":0},{"$f":"SUM($L$2:L123)","v":0},{"$f":"SUM($O$2:O123)","v":0},{"$f":"SUM($R$2:R123)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F123>0),F$2:$F123,G$2:$G123)/(SUMIF(F$2:$F123,\">0\",F$2:$F123))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I123>0),I$2:$I123,J$2:$J123)/(SUMIF(I$2:$I123,\">0\",I$2:$I123))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L123>0),L$2:$L123,M$2:$M123)/(SUMIF(L$2:$L123,\">0\",L$2:$L123))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O123>0),$O$2:O123,$P$2:P123)/(SUMIF($O$2:O123,\">0\",$O$2:O123))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R123>0),$R$2:R123,$S$2:S123)/(SUMIF($R$2:R123,\">0\",$R$2:R123))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG122)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG122)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH122)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH122)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI122)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI122)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ122)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ122)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK122)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK122)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},262.85712782566361,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG122+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX122+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH122+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY122+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI122+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ122+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ122+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA122+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK122+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB122+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47543},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,123,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},678.4680570137499,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G124","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},244.60776179153765,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},209.70939750404426,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},133.97599926433332,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},232.00835924633668,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F124)","v":0},{"$f":"SUM($I$2:I124)","v":0},{"$f":"SUM($L$2:L124)","v":0},{"$f":"SUM($O$2:O124)","v":0},{"$f":"SUM($R$2:R124)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F124>0),F$2:$F124,G$2:$G124)/(SUMIF(F$2:$F124,\">0\",F$2:$F124))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I124>0),I$2:$I124,J$2:$J124)/(SUMIF(I$2:$I124,\">0\",I$2:$I124))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L124>0),L$2:$L124,M$2:$M124)/(SUMIF(L$2:$L124,\">0\",L$2:$L124))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O124>0),$O$2:O124,$P$2:P124)/(SUMIF($O$2:O124,\">0\",$O$2:O124))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R124>0),$R$2:R124,$S$2:S124)/(SUMIF($R$2:R124,\">0\",$R$2:R124))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG123)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG123)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH123)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH123)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI123)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI123)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ123)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ123)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK123)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK123)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},258.88394002672959,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG123+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX123+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH123+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY123+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI123+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ123+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ123+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA123+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK123+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB123+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47574},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,124,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},658.26881829785395,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G125","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},267.03483958585952,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},212.42886456146746,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},142.45222732650515,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},226.58032690850482,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F125)","v":0},{"$f":"SUM($I$2:I125)","v":0},{"$f":"SUM($L$2:L125)","v":0},{"$f":"SUM($O$2:O125)","v":0},{"$f":"SUM($R$2:R125)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F125>0),F$2:$F125,G$2:$G125)/(SUMIF(F$2:$F125,\">0\",F$2:$F125))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I125>0),I$2:$I125,J$2:$J125)/(SUMIF(I$2:$I125,\">0\",I$2:$I125))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L125>0),L$2:$L125,M$2:$M125)/(SUMIF(L$2:$L125,\">0\",L$2:$L125))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O125>0),$O$2:O125,$P$2:P125)/(SUMIF($O$2:O125,\">0\",$O$2:O125))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R125>0),$R$2:R125,$S$2:S125)/(SUMIF($R$2:R125,\">0\",$R$2:R125))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG124)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG124)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH124)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH124)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI124)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI124)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ124)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ124)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK124)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK124)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},271.31811982259728,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG124+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX124+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH124+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY124+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI124+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ124+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ124+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA124+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK124+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB124+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47604},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,125,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},689.77711064143352,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G126","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},290.54491076683746,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},217.43152158451346,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},140.72004043968681,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},217.66856452577272,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F126)","v":0},{"$f":"SUM($I$2:I126)","v":0},{"$f":"SUM($L$2:L126)","v":0},{"$f":"SUM($O$2:O126)","v":0},{"$f":"SUM($R$2:R126)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F126>0),F$2:$F126,G$2:$G126)/(SUMIF(F$2:$F126,\">0\",F$2:$F126))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I126>0),I$2:$I126,J$2:$J126)/(SUMIF(I$2:$I126,\">0\",I$2:$I126))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L126>0),L$2:$L126,M$2:$M126)/(SUMIF(L$2:$L126,\">0\",L$2:$L126))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O126>0),$O$2:O126,$P$2:P126)/(SUMIF($O$2:O126,\">0\",$O$2:O126))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R126>0),$R$2:R126,$S$2:S126)/(SUMIF($R$2:R126,\">0\",$R$2:R126))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG125)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG125)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH125)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH125)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI125)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI125)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ125)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ125)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK125)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK125)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},265.80797740051298,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG125+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX125+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH125+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY125+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI125+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ125+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ125+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA125+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK125+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB125+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47635},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,126,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},694.807963088821,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G127","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},312.44765641520161,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},241.37030400117061,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},142.20989735130138,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},234.21247193887854,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F127)","v":0},{"$f":"SUM($I$2:I127)","v":0},{"$f":"SUM($L$2:L127)","v":0},{"$f":"SUM($O$2:O127)","v":0},{"$f":"SUM($R$2:R127)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F127>0),F$2:$F127,G$2:$G127)/(SUMIF(F$2:$F127,\">0\",F$2:$F127))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I127>0),I$2:$I127,J$2:$J127)/(SUMIF(I$2:$I127,\">0\",I$2:$I127))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L127>0),L$2:$L127,M$2:$M127)/(SUMIF(L$2:$L127,\">0\",L$2:$L127))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O127>0),$O$2:O127,$P$2:P127)/(SUMIF($O$2:O127,\">0\",$O$2:O127))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R127>0),$R$2:R127,$S$2:S127)/(SUMIF($R$2:R127,\">0\",$R$2:R127))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG126)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG126)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH126)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH126)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI126)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI126)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ126)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ126)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK126)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK126)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},271.30259068423663,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG126+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX126+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH126+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY126+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI126+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ126+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ126+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA126+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK126+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB126+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47665},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,127,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},701.25813238347826,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G128","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},329.33382202951441,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},225.93339652770305,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},146.51143298986,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},224.17932670615775,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F128)","v":0},{"$f":"SUM($I$2:I128)","v":0},{"$f":"SUM($L$2:L128)","v":0},{"$f":"SUM($O$2:O128)","v":0},{"$f":"SUM($R$2:R128)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F128>0),F$2:$F128,G$2:$G128)/(SUMIF(F$2:$F128,\">0\",F$2:$F128))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I128>0),I$2:$I128,J$2:$J128)/(SUMIF(I$2:$I128,\">0\",I$2:$I128))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L128>0),L$2:$L128,M$2:$M128)/(SUMIF(L$2:$L128,\">0\",L$2:$L128))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O128>0),$O$2:O128,$P$2:P128)/(SUMIF($O$2:O128,\">0\",$O$2:O128))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R128>0),$R$2:R128,$S$2:S128)/(SUMIF($R$2:R128,\">0\",$R$2:R128))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG127)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG127)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH127)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH127)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI127)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI127)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ127)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ127)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK127)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK127)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},276.17951393205715,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG127+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX127+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH127+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY127+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI127+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ127+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ127+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA127+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK127+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB127+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47696},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,128,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},789.08113332824064,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G129","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},308.87308260576435,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},208.8611011634973,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},147.80352259656149,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},214.96863529765272,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F129)","v":0},{"$f":"SUM($I$2:I129)","v":0},{"$f":"SUM($L$2:L129)","v":0},{"$f":"SUM($O$2:O129)","v":0},{"$f":"SUM($R$2:R129)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F129>0),F$2:$F129,G$2:$G129)/(SUMIF(F$2:$F129,\">0\",F$2:$F129))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I129>0),I$2:$I129,J$2:$J129)/(SUMIF(I$2:$I129,\">0\",I$2:$I129))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L129>0),L$2:$L129,M$2:$M129)/(SUMIF(L$2:$L129,\">0\",L$2:$L129))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O129>0),$O$2:O129,$P$2:P129)/(SUMIF($O$2:O129,\">0\",$O$2:O129))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R129>0),$R$2:R129,$S$2:S129)/(SUMIF($R$2:R129,\">0\",$R$2:R129))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG128)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG128)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH128)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH128)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI128)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI128)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ128)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ128)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK128)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK128)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},291.75152952436946,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG128+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX128+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH128+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY128+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI128+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ128+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ128+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA128+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK128+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB128+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47727},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},{"$f":"IFERROR(ROUNDDOWN((D130-1)/12,0)+1,\"\")","v":11},129,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},796.406476685793,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G130","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},309.67004409988709,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},191.47872028710822,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},158.26083857316686,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},220.56111281726515,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H130,K130,N130,Q130,T130)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F130)","v":0},{"$f":"SUM($I$2:I130)","v":0},{"$f":"SUM($L$2:L130)","v":0},{"$f":"SUM($O$2:O130)","v":0},{"$f":"SUM($R$2:R130)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F130>0),F$2:$F130,G$2:$G130)/(SUMIF(F$2:$F130,\">0\",F$2:$F130))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I130>0),I$2:$I130,J$2:$J130)/(SUMIF(I$2:$I130,\">0\",I$2:$I130))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L130>0),L$2:$L130,M$2:$M130)/(SUMIF(L$2:$L130,\">0\",L$2:$L130))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O130>0),$O$2:O130,$P$2:P130)/(SUMIF($O$2:O130,\">0\",$O$2:O130))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R130>0),$R$2:R130,$S$2:S130)/(SUMIF($R$2:R130,\">0\",$R$2:R130))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG129)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG129)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH129)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH129)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI129)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI129)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ129)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ129)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK129)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK129)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},282.07318267934795,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG129+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX129+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH129+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY129+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI129+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ129+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ129+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA129+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK129+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB129+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47757},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,130,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},794.8087656377644,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G131","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},290.11102677469057,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},210.27525923324228,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},169.4937668479273,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},209.11403264948055,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F131)","v":0},{"$f":"SUM($I$2:I131)","v":0},{"$f":"SUM($L$2:L131)","v":0},{"$f":"SUM($O$2:O131)","v":0},{"$f":"SUM($R$2:R131)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F131>0),F$2:$F131,G$2:$G131)/(SUMIF(F$2:$F131,\">0\",F$2:$F131))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I131>0),I$2:$I131,J$2:$J131)/(SUMIF(I$2:$I131,\">0\",I$2:$I131))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L131>0),L$2:$L131,M$2:$M131)/(SUMIF(L$2:$L131,\">0\",L$2:$L131))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O131>0),$O$2:O131,$P$2:P131)/(SUMIF($O$2:O131,\">0\",$O$2:O131))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R131>0),$R$2:R131,$S$2:S131)/(SUMIF($R$2:R131,\">0\",$R$2:R131))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG130)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG130)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH130)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH130)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI130)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI130)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ130)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ130)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK130)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK130)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},281.3096761704428,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG130+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX130+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH130+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY130+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI130+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ130+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ130+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA130+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK130+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB130+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47788},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,{"$f":"D131+1","v":131},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},763.81284883648323,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G132","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},286.80386714438788,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},226.1238991823339,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},168.25821822070131,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},204.19087459118262,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F132)","v":0},{"$f":"SUM($I$2:I132)","v":0},{"$f":"SUM($L$2:L132)","v":0},{"$f":"SUM($O$2:O132)","v":0},{"$f":"SUM($R$2:R132)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F132>0),F$2:$F132,G$2:$G132)/(SUMIF(F$2:$F132,\">0\",F$2:$F132))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I132>0),I$2:$I132,J$2:$J132)/(SUMIF(I$2:$I132,\">0\",I$2:$I132))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L132>0),L$2:$L132,M$2:$M132)/(SUMIF(L$2:$L132,\">0\",L$2:$L132))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O132>0),$O$2:O132,$P$2:P132)/(SUMIF($O$2:O132,\">0\",$O$2:O132))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R132>0),$R$2:R132,$S$2:S132)/(SUMIF($R$2:R132,\">0\",$R$2:R132))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG131)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG131)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH131)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH131)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI131)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI131)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ131)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ131)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK131)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK131)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},282.42236459350613,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG131+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX131+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH131+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY131+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI131+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ131+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ131+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA131+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK131+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB131+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47818},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2030},11,132,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},777.58753565460859,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G133","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},292.73204648890737,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},208.25484834666403,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},166.73727079228189,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},215.4193325746877,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F133)","v":0},{"$f":"SUM($I$2:I133)","v":0},{"$f":"SUM($L$2:L133)","v":0},{"$f":"SUM($O$2:O133)","v":0},{"$f":"SUM($R$2:R133)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F133>0),F$2:$F133,G$2:$G133)/(SUMIF(F$2:$F133,\">0\",F$2:$F133))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I133>0),I$2:$I133,J$2:$J133)/(SUMIF(I$2:$I133,\">0\",I$2:$I133))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L133>0),L$2:$L133,M$2:$M133)/(SUMIF(L$2:$L133,\">0\",L$2:$L133))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O133>0),$O$2:O133,$P$2:P133)/(SUMIF($O$2:O133,\">0\",$O$2:O133))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R133>0),$R$2:R133,$S$2:S133)/(SUMIF($R$2:R133,\">0\",$R$2:R133))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG132)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG132)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH132)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH132)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI132)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI132)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ132)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ132)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK132)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK132)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},293.53021985590988,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG132+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX132+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH132+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY132+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI132+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ132+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ132+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA132+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK132+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB132+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47849},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,133,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},825.38305244204469,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G134","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},284.57329305779234,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},200.00517733185509,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},156.71023916318674,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},198.30378458120043,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F134)","v":0},{"$f":"SUM($I$2:I134)","v":0},{"$f":"SUM($L$2:L134)","v":0},{"$f":"SUM($O$2:O134)","v":0},{"$f":"SUM($R$2:R134)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F134>0),F$2:$F134,G$2:$G134)/(SUMIF(F$2:$F134,\">0\",F$2:$F134))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I134>0),I$2:$I134,J$2:$J134)/(SUMIF(I$2:$I134,\">0\",I$2:$I134))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L134>0),L$2:$L134,M$2:$M134)/(SUMIF(L$2:$L134,\">0\",L$2:$L134))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O134>0),$O$2:O134,$P$2:P134)/(SUMIF($O$2:O134,\">0\",$O$2:O134))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R134>0),$R$2:R134,$S$2:S134)/(SUMIF($R$2:R134,\">0\",$R$2:R134))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG133)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG133)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH133)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH133)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI133)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI133)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ133)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ133)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK133)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK133)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},310.40606763075357,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG133+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX133+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH133+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY133+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI133+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ133+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ133+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA133+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK133+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB133+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47880},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,134,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},802.71275706874837,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G135","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},272.94785280265177,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},191.2795177033299,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},148.06837401059471,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},207.28976234192754,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F135)","v":0},{"$f":"SUM($I$2:I135)","v":0},{"$f":"SUM($L$2:L135)","v":0},{"$f":"SUM($O$2:O135)","v":0},{"$f":"SUM($R$2:R135)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F135>0),F$2:$F135,G$2:$G135)/(SUMIF(F$2:$F135,\">0\",F$2:$F135))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I135>0),I$2:$I135,J$2:$J135)/(SUMIF(I$2:$I135,\">0\",I$2:$I135))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L135>0),L$2:$L135,M$2:$M135)/(SUMIF(L$2:$L135,\">0\",L$2:$L135))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O135>0),$O$2:O135,$P$2:P135)/(SUMIF($O$2:O135,\">0\",$O$2:O135))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R135>0),$R$2:R135,$S$2:S135)/(SUMIF($R$2:R135,\">0\",$R$2:R135))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG134)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG134)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH134)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH134)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI134)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI134)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ134)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ134)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK134)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK134)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},300.22831340316588,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG134+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX134+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH134+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY134+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI134+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ134+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ134+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA134+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK134+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB134+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47908},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,135,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},843.61525978439704,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G136","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},298.98259534405969,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},189.5628024474924,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},158.29801346574669,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},201.29437388288775,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F136)","v":0},{"$f":"SUM($I$2:I136)","v":0},{"$f":"SUM($L$2:L136)","v":0},{"$f":"SUM($O$2:O136)","v":0},{"$f":"SUM($R$2:R136)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F136>0),F$2:$F136,G$2:$G136)/(SUMIF(F$2:$F136,\">0\",F$2:$F136))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I136>0),I$2:$I136,J$2:$J136)/(SUMIF(I$2:$I136,\">0\",I$2:$I136))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L136>0),L$2:$L136,M$2:$M136)/(SUMIF(L$2:$L136,\">0\",L$2:$L136))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O136>0),$O$2:O136,$P$2:P136)/(SUMIF($O$2:O136,\">0\",$O$2:O136))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R136>0),$R$2:R136,$S$2:S136)/(SUMIF($R$2:R136,\">0\",$R$2:R136))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG135)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG135)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH135)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH135)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI135)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI135)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ135)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ135)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK135)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK135)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},286.54221826491715,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG135+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX135+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH135+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY135+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI135+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ135+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ135+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA135+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK135+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB135+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47939},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,136,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},872.60229485428931,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G137","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},291.62800036323279,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},193.0443147338562,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},146.17391773896333,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},194.75371708519015,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F137)","v":0},{"$f":"SUM($I$2:I137)","v":0},{"$f":"SUM($L$2:L137)","v":0},{"$f":"SUM($O$2:O137)","v":0},{"$f":"SUM($R$2:R137)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F137>0),F$2:$F137,G$2:$G137)/(SUMIF(F$2:$F137,\">0\",F$2:$F137))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I137>0),I$2:$I137,J$2:$J137)/(SUMIF(I$2:$I137,\">0\",I$2:$I137))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L137>0),L$2:$L137,M$2:$M137)/(SUMIF(L$2:$L137,\">0\",L$2:$L137))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O137>0),$O$2:O137,$P$2:P137)/(SUMIF($O$2:O137,\">0\",$O$2:O137))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R137>0),$R$2:R137,$S$2:S137)/(SUMIF($R$2:R137,\">0\",$R$2:R137))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG136)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG136)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH136)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH136)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI136)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI136)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ136)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ136)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK136)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK136)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},285.00658324197229,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG136+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX136+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH136+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY136+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI136+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ136+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ136+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA136+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK136+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB136+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":47969},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,137,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},877.80441510815717,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G138","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},283.02405713512013,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},195.76832541674767,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},157.93793940460813,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},200.97036516621984,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F138)","v":0},{"$f":"SUM($I$2:I138)","v":0},{"$f":"SUM($L$2:L138)","v":0},{"$f":"SUM($O$2:O138)","v":0},{"$f":"SUM($R$2:R138)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F138>0),F$2:$F138,G$2:$G138)/(SUMIF(F$2:$F138,\">0\",F$2:$F138))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I138>0),I$2:$I138,J$2:$J138)/(SUMIF(I$2:$I138,\">0\",I$2:$I138))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L138>0),L$2:$L138,M$2:$M138)/(SUMIF(L$2:$L138,\">0\",L$2:$L138))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O138>0),$O$2:O138,$P$2:P138)/(SUMIF($O$2:O138,\">0\",$O$2:O138))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R138>0),$R$2:R138,$S$2:S138)/(SUMIF($R$2:R138,\">0\",$R$2:R138))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG137)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG137)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH137)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH137)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI137)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI137)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ137)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ137)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK137)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK137)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},281.59807140956752,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG137+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX137+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH137+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY137+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI137+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ137+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ137+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA137+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK137+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB137+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48000},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,138,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},973.51592799498849,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G139","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},296.25009385702913,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},203.15656463529049,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},147.3952851291973,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},185.00281996421936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F139)","v":0},{"$f":"SUM($I$2:I139)","v":0},{"$f":"SUM($L$2:L139)","v":0},{"$f":"SUM($O$2:O139)","v":0},{"$f":"SUM($R$2:R139)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F139>0),F$2:$F139,G$2:$G139)/(SUMIF(F$2:$F139,\">0\",F$2:$F139))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I139>0),I$2:$I139,J$2:$J139)/(SUMIF(I$2:$I139,\">0\",I$2:$I139))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L139>0),L$2:$L139,M$2:$M139)/(SUMIF(L$2:$L139,\">0\",L$2:$L139))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O139>0),$O$2:O139,$P$2:P139)/(SUMIF($O$2:O139,\">0\",$O$2:O139))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R139>0),$R$2:R139,$S$2:S139)/(SUMIF($R$2:R139,\">0\",$R$2:R139))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG138)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG138)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH138)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH138)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI138)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI138)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ138)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ138)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK138)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK138)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},292.67350668499836,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG138+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX138+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH138+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY138+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI138+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ138+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ138+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA138+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK138+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB138+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48030},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,139,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},987.13902202477993,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G140","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},276.60687908005559,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},197.16219775050217,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},149.18799925009282,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},182.31827348437534,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F140)","v":0},{"$f":"SUM($I$2:I140)","v":0},{"$f":"SUM($L$2:L140)","v":0},{"$f":"SUM($O$2:O140)","v":0},{"$f":"SUM($R$2:R140)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F140>0),F$2:$F140,G$2:$G140)/(SUMIF(F$2:$F140,\">0\",F$2:$F140))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I140>0),I$2:$I140,J$2:$J140)/(SUMIF(I$2:$I140,\">0\",I$2:$I140))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L140>0),L$2:$L140,M$2:$M140)/(SUMIF(L$2:$L140,\">0\",L$2:$L140))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O140>0),$O$2:O140,$P$2:P140)/(SUMIF($O$2:O140,\">0\",$O$2:O140))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R140>0),$R$2:R140,$S$2:S140)/(SUMIF($R$2:R140,\">0\",$R$2:R140))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG139)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG139)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH139)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH139)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI139)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI139)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ139)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ139)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK139)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK139)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},309.91292818169399,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG139+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX139+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH139+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY139+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI139+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ139+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ139+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA139+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK139+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB139+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48061},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,140,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1004.94119816656,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G141","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},289.53303375848589,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},216.97152283379171,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},144.23253054946878,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},187.10123416673912,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F141)","v":0},{"$f":"SUM($I$2:I141)","v":0},{"$f":"SUM($L$2:L141)","v":0},{"$f":"SUM($O$2:O141)","v":0},{"$f":"SUM($R$2:R141)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F141>0),F$2:$F141,G$2:$G141)/(SUMIF(F$2:$F141,\">0\",F$2:$F141))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I141>0),I$2:$I141,J$2:$J141)/(SUMIF(I$2:$I141,\">0\",I$2:$I141))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L141>0),L$2:$L141,M$2:$M141)/(SUMIF(L$2:$L141,\">0\",L$2:$L141))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O141>0),$O$2:O141,$P$2:P141)/(SUMIF($O$2:O141,\">0\",$O$2:O141))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R141>0),$R$2:R141,$S$2:S141)/(SUMIF($R$2:R141,\">0\",$R$2:R141))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG140)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG140)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH140)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH140)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI140)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI140)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ140)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ140)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK140)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK140)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},306.6145618138969,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG140+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX140+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH140+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY140+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI140+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ140+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ140+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA140+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK140+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB140+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48092},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,141,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1029.1858648726593,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G142","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},289.13247927676429,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},211.45308267968724,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},138.95042029202119,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},206.32430011258364,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F142)","v":0},{"$f":"SUM($I$2:I142)","v":0},{"$f":"SUM($L$2:L142)","v":0},{"$f":"SUM($O$2:O142)","v":0},{"$f":"SUM($R$2:R142)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F142>0),F$2:$F142,G$2:$G142)/(SUMIF(F$2:$F142,\">0\",F$2:$F142))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I142>0),I$2:$I142,J$2:$J142)/(SUMIF(I$2:$I142,\">0\",I$2:$I142))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L142>0),L$2:$L142,M$2:$M142)/(SUMIF(L$2:$L142,\">0\",L$2:$L142))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O142>0),$O$2:O142,$P$2:P142)/(SUMIF($O$2:O142,\">0\",$O$2:O142))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R142>0),$R$2:R142,$S$2:S142)/(SUMIF($R$2:R142,\">0\",$R$2:R142))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG141)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG141)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH141)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH141)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI141)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI141)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ141)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ141)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK141)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK141)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},305.37772009271782,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG141+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX141+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH141+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY141+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI141+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ141+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ141+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA141+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK141+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB141+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48122},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,142,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1085.9421515835209,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G143","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},287.7638939195038,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},210.4345007467503,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},139.1595953079576,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},216.07148241405127,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F143)","v":0},{"$f":"SUM($I$2:I143)","v":0},{"$f":"SUM($L$2:L143)","v":0},{"$f":"SUM($O$2:O143)","v":0},{"$f":"SUM($R$2:R143)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F143>0),F$2:$F143,G$2:$G143)/(SUMIF(F$2:$F143,\">0\",F$2:$F143))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I143>0),I$2:$I143,J$2:$J143)/(SUMIF(I$2:$I143,\">0\",I$2:$I143))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L143>0),L$2:$L143,M$2:$M143)/(SUMIF(L$2:$L143,\">0\",L$2:$L143))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O143>0),$O$2:O143,$P$2:P143)/(SUMIF($O$2:O143,\">0\",$O$2:O143))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R143>0),$R$2:R143,$S$2:S143)/(SUMIF($R$2:R143,\">0\",$R$2:R143))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG142)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG142)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH142)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH142)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI142)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI142)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ142)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ142)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK142)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK142)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},323.3654610809873,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG142+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX142+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH142+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY142+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI142+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ142+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ142+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA142+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK142+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB142+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48153},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,143,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1016.9603208727704,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G144","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},292.72644906631052,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},235.0059392025818,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},135.72938484517567,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},233.91406525231181,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F144)","v":0},{"$f":"SUM($I$2:I144)","v":0},{"$f":"SUM($L$2:L144)","v":0},{"$f":"SUM($O$2:O144)","v":0},{"$f":"SUM($R$2:R144)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F144>0),F$2:$F144,G$2:$G144)/(SUMIF(F$2:$F144,\">0\",F$2:$F144))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I144>0),I$2:$I144,J$2:$J144)/(SUMIF(I$2:$I144,\">0\",I$2:$I144))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L144>0),L$2:$L144,M$2:$M144)/(SUMIF(L$2:$L144,\">0\",L$2:$L144))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O144>0),$O$2:O144,$P$2:P144)/(SUMIF($O$2:O144,\">0\",$O$2:O144))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R144>0),$R$2:R144,$S$2:S144)/(SUMIF($R$2:R144,\">0\",$R$2:R144))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG143)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG143)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH143)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH143)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI143)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI143)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ143)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ143)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK143)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK143)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},313.17959658220218,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG143+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX143+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH143+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY143+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI143+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ143+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ143+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA143+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK143+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB143+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48183},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2031},12,144,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},990.99614529217138,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G145","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},299.279561216579,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},229.50879830069928,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},144.85049185995879,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},251.36865388556686,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F145)","v":0},{"$f":"SUM($I$2:I145)","v":0},{"$f":"SUM($L$2:L145)","v":0},{"$f":"SUM($O$2:O145)","v":0},{"$f":"SUM($R$2:R145)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F145>0),F$2:$F145,G$2:$G145)/(SUMIF(F$2:$F145,\">0\",F$2:$F145))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I145>0),I$2:$I145,J$2:$J145)/(SUMIF(I$2:$I145,\">0\",I$2:$I145))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L145>0),L$2:$L145,M$2:$M145)/(SUMIF(L$2:$L145,\">0\",L$2:$L145))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O145>0),$O$2:O145,$P$2:P145)/(SUMIF($O$2:O145,\">0\",$O$2:O145))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R145>0),$R$2:R145,$S$2:S145)/(SUMIF($R$2:R145,\">0\",$R$2:R145))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG144)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG144)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH144)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH144)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI144)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI144)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ144)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ144)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK144)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK144)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},336.0781003465396,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG144+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX144+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH144+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY144+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI144+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ144+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ144+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA144+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK144+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB144+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48214},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,145,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1110.0706694427438,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G146","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},284.17314628830451,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},244.74627127389243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},148.69632653829333,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},263.72934041706264,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F146)","v":0},{"$f":"SUM($I$2:I146)","v":0},{"$f":"SUM($L$2:L146)","v":0},{"$f":"SUM($O$2:O146)","v":0},{"$f":"SUM($R$2:R146)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F146>0),F$2:$F146,G$2:$G146)/(SUMIF(F$2:$F146,\">0\",F$2:$F146))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I146>0),I$2:$I146,J$2:$J146)/(SUMIF(I$2:$I146,\">0\",I$2:$I146))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L146>0),L$2:$L146,M$2:$M146)/(SUMIF(L$2:$L146,\">0\",L$2:$L146))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O146>0),$O$2:O146,$P$2:P146)/(SUMIF($O$2:O146,\">0\",$O$2:O146))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R146>0),$R$2:R146,$S$2:S146)/(SUMIF($R$2:R146,\">0\",$R$2:R146))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG145)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG145)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH145)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH145)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI145)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI145)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ145)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ145)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK145)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK145)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},348.83121988275195,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG145+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX145+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH145+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY145+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI145+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ145+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ145+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA145+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK145+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB145+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48245},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,146,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1090.3649317571701,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G147","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},302.49768866468276,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},247.68076502828359,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},152.10655052397399,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},257.99504306941583,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F147)","v":0},{"$f":"SUM($I$2:I147)","v":0},{"$f":"SUM($L$2:L147)","v":0},{"$f":"SUM($O$2:O147)","v":0},{"$f":"SUM($R$2:R147)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F147>0),F$2:$F147,G$2:$G147)/(SUMIF(F$2:$F147,\">0\",F$2:$F147))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I147>0),I$2:$I147,J$2:$J147)/(SUMIF(I$2:$I147,\">0\",I$2:$I147))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L147>0),L$2:$L147,M$2:$M147)/(SUMIF(L$2:$L147,\">0\",L$2:$L147))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O147>0),$O$2:O147,$P$2:P147)/(SUMIF($O$2:O147,\">0\",$O$2:O147))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R147>0),$R$2:R147,$S$2:S147)/(SUMIF($R$2:R147,\">0\",$R$2:R147))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG146)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG146)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH146)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH146)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI146)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI146)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ146)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ146)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK146)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK146)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},353.9618807998051,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG146+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX146+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH146+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY146+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI146+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ146+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ146+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA146+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK146+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB146+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48274},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,147,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1166.6400764826615,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G148","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},316.10183558738402,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},232.93906083106478,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},159.20587707088714,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},257.07595005382456,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F148)","v":0},{"$f":"SUM($I$2:I148)","v":0},{"$f":"SUM($L$2:L148)","v":0},{"$f":"SUM($O$2:O148)","v":0},{"$f":"SUM($R$2:R148)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F148>0),F$2:$F148,G$2:$G148)/(SUMIF(F$2:$F148,\">0\",F$2:$F148))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I148>0),I$2:$I148,J$2:$J148)/(SUMIF(I$2:$I148,\">0\",I$2:$I148))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L148>0),L$2:$L148,M$2:$M148)/(SUMIF(L$2:$L148,\">0\",L$2:$L148))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O148>0),$O$2:O148,$P$2:P148)/(SUMIF($O$2:O148,\">0\",$O$2:O148))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R148>0),$R$2:R148,$S$2:S148)/(SUMIF($R$2:R148,\">0\",$R$2:R148))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG147)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG147)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH147)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH147)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI147)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI147)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ147)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ147)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK147)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK147)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},337.37659095945816,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG147+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX147+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH147+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY147+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI147+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ147+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ147+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA147+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK147+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB147+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48305},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,148,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1309.4308095607621,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G149","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},326.45363837172687,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},260.13825001752753,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},151.75991358748277,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},257.10525136043134,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F149)","v":0},{"$f":"SUM($I$2:I149)","v":0},{"$f":"SUM($L$2:L149)","v":0},{"$f":"SUM($O$2:O149)","v":0},{"$f":"SUM($R$2:R149)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F149>0),F$2:$F149,G$2:$G149)/(SUMIF(F$2:$F149,\">0\",F$2:$F149))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I149>0),I$2:$I149,J$2:$J149)/(SUMIF(I$2:$I149,\">0\",I$2:$I149))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L149>0),L$2:$L149,M$2:$M149)/(SUMIF(L$2:$L149,\">0\",L$2:$L149))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O149>0),$O$2:O149,$P$2:P149)/(SUMIF($O$2:O149,\">0\",$O$2:O149))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R149>0),$R$2:R149,$S$2:S149)/(SUMIF($R$2:R149,\">0\",$R$2:R149))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG148)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG148)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH148)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH148)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI148)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI148)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ148)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ148)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK148)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK148)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},336.46339098524226,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG148+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX148+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH148+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY148+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI148+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ148+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ148+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA148+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK148+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB148+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48335},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,149,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1376.1533037186891,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G150","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},317.8887145985363,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},279.74510950517379,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},141.37974566029507,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},274.26004588403407,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F150)","v":0},{"$f":"SUM($I$2:I150)","v":0},{"$f":"SUM($L$2:L150)","v":0},{"$f":"SUM($O$2:O150)","v":0},{"$f":"SUM($R$2:R150)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F150>0),F$2:$F150,G$2:$G150)/(SUMIF(F$2:$F150,\">0\",F$2:$F150))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I150>0),I$2:$I150,J$2:$J150)/(SUMIF(I$2:$I150,\">0\",I$2:$I150))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L150>0),L$2:$L150,M$2:$M150)/(SUMIF(L$2:$L150,\">0\",L$2:$L150))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O150>0),$O$2:O150,$P$2:P150)/(SUMIF($O$2:O150,\">0\",$O$2:O150))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R150>0),$R$2:R150,$S$2:S150)/(SUMIF($R$2:R150,\">0\",$R$2:R150))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG149)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG149)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH149)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH149)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI149)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI149)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ149)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ149)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK149)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK149)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},318.56893553625645,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG149+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX149+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH149+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY149+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI149+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ149+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ149+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA149+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK149+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB149+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48366},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,150,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1373.3925334317846,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G151","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},303.87914065056765,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},289.69527247246759,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},133.34766581795677,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},286.68792101599246,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F151)","v":0},{"$f":"SUM($I$2:I151)","v":0},{"$f":"SUM($L$2:L151)","v":0},{"$f":"SUM($O$2:O151)","v":0},{"$f":"SUM($R$2:R151)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F151>0),F$2:$F151,G$2:$G151)/(SUMIF(F$2:$F151,\">0\",F$2:$F151))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I151>0),I$2:$I151,J$2:$J151)/(SUMIF(I$2:$I151,\">0\",I$2:$I151))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L151>0),L$2:$L151,M$2:$M151)/(SUMIF(L$2:$L151,\">0\",L$2:$L151))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O151>0),$O$2:O151,$P$2:P151)/(SUMIF($O$2:O151,\">0\",$O$2:O151))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R151>0),$R$2:R151,$S$2:S151)/(SUMIF($R$2:R151,\">0\",$R$2:R151))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG150)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG150)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH150)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH150)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI150)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI150)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ150)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ150)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK150)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK150)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},337.33368202003749,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG150+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX150+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH150+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY150+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI150+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ150+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ150+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA150+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK150+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB150+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48396},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,151,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1335.6703942331917,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G152","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},310.68192220707567,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},282.32718101425843,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},143.82508244810026,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},289.90604339451949,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F152)","v":0},{"$f":"SUM($I$2:I152)","v":0},{"$f":"SUM($L$2:L152)","v":0},{"$f":"SUM($O$2:O152)","v":0},{"$f":"SUM($R$2:R152)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F152>0),F$2:$F152,G$2:$G152)/(SUMIF(F$2:$F152,\">0\",F$2:$F152))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I152>0),I$2:$I152,J$2:$J152)/(SUMIF(I$2:$I152,\">0\",I$2:$I152))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L152>0),L$2:$L152,M$2:$M152)/(SUMIF(L$2:$L152,\">0\",L$2:$L152))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O152>0),$O$2:O152,$P$2:P152)/(SUMIF($O$2:O152,\">0\",$O$2:O152))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R152>0),$R$2:R152,$S$2:S152)/(SUMIF($R$2:R152,\">0\",$R$2:R152))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG151)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG151)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH151)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH151)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI151)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI151)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ151)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ151)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK151)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK151)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},329.76761404567685,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG151+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX151+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH151+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY151+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI151+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ151+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ151+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA151+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK151+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB151+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48427},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,152,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1231.0745863778959,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G153","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},324.10877233715325,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},298.55817023268531,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},136.13388583008665,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},279.45484441577992,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F153)","v":0},{"$f":"SUM($I$2:I153)","v":0},{"$f":"SUM($L$2:L153)","v":0},{"$f":"SUM($O$2:O153)","v":0},{"$f":"SUM($R$2:R153)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F153>0),F$2:$F153,G$2:$G153)/(SUMIF(F$2:$F153,\">0\",F$2:$F153))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I153>0),I$2:$I153,J$2:$J153)/(SUMIF(I$2:$I153,\">0\",I$2:$I153))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L153>0),L$2:$L153,M$2:$M153)/(SUMIF(L$2:$L153,\">0\",L$2:$L153))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O153>0),$O$2:O153,$P$2:P153)/(SUMIF($O$2:O153,\">0\",$O$2:O153))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R153>0),$R$2:R153,$S$2:S153)/(SUMIF($R$2:R153,\">0\",$R$2:R153))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG152)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG152)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH152)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH152)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI152)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI152)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ152)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ152)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK152)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK152)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},336.40520641284536,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG152+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX152+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH152+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY152+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI152+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ152+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ152+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA152+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK152+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB152+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48458},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,153,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1248.3018801135552,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G154","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},319.33919009334397,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},311.12619485415513,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},135.38013525153363,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},277.43568830862324,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F154)","v":0},{"$f":"SUM($I$2:I154)","v":0},{"$f":"SUM($L$2:L154)","v":0},{"$f":"SUM($O$2:O154)","v":0},{"$f":"SUM($R$2:R154)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F154>0),F$2:$F154,G$2:$G154)/(SUMIF(F$2:$F154,\">0\",F$2:$F154))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I154>0),I$2:$I154,J$2:$J154)/(SUMIF(I$2:$I154,\">0\",I$2:$I154))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L154>0),L$2:$L154,M$2:$M154)/(SUMIF(L$2:$L154,\">0\",L$2:$L154))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O154>0),$O$2:O154,$P$2:P154)/(SUMIF($O$2:O154,\">0\",$O$2:O154))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R154>0),$R$2:R154,$S$2:S154)/(SUMIF($R$2:R154,\">0\",$R$2:R154))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG153)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG153)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH153)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH153)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI153)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI153)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ153)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ153)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK153)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK153)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},342.71965383228257,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG153+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX153+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH153+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY153+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI153+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ153+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ153+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA153+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK153+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB153+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48488},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,154,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1221.2771645567116,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G155","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},334.82477407444526,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},292.60828397794131,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},147.57378030499569,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},286.81943983748556,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F155)","v":0},{"$f":"SUM($I$2:I155)","v":0},{"$f":"SUM($L$2:L155)","v":0},{"$f":"SUM($O$2:O155)","v":0},{"$f":"SUM($R$2:R155)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F155>0),F$2:$F155,G$2:$G155)/(SUMIF(F$2:$F155,\">0\",F$2:$F155))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I155>0),I$2:$I155,J$2:$J155)/(SUMIF(I$2:$I155,\">0\",I$2:$I155))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L155>0),L$2:$L155,M$2:$M155)/(SUMIF(L$2:$L155,\">0\",L$2:$L155))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O155>0),$O$2:O155,$P$2:P155)/(SUMIF($O$2:O155,\">0\",$O$2:O155))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R155>0),$R$2:R155,$S$2:S155)/(SUMIF($R$2:R155,\">0\",$R$2:R155))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG154)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG154)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH154)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH154)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI154)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI154)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ154)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ154)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK154)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK154)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},343.16010932361763,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG154+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX154+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH154+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY154+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI154+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ154+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ154+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA154+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK154+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB154+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48519},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,155,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1311.9251504264837,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G156","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},363.68646286409671,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},268.92102940454077,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},155.83099406228771,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},315.12203677467807,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F156)","v":0},{"$f":"SUM($I$2:I156)","v":0},{"$f":"SUM($L$2:L156)","v":0},{"$f":"SUM($O$2:O156)","v":0},{"$f":"SUM($R$2:R156)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F156>0),F$2:$F156,G$2:$G156)/(SUMIF(F$2:$F156,\">0\",F$2:$F156))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I156>0),I$2:$I156,J$2:$J156)/(SUMIF(I$2:$I156,\">0\",I$2:$I156))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L156>0),L$2:$L156,M$2:$M156)/(SUMIF(L$2:$L156,\">0\",L$2:$L156))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O156>0),$O$2:O156,$P$2:P156)/(SUMIF($O$2:O156,\">0\",$O$2:O156))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R156>0),$R$2:R156,$S$2:S156)/(SUMIF($R$2:R156,\">0\",$R$2:R156))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG155)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG155)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH155)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH155)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI155)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI155)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ155)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ155)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK155)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK155)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},347.28115688127804,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG155+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX155+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH155+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY155+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI155+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ155+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ155+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA155+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK155+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB155+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48549},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2032},13,156,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1446.2907030063407,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G157","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},361.96498221635107,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},243.5494450620707,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},152.79643216093524,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},304.88277845773297,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F157)","v":0},{"$f":"SUM($I$2:I157)","v":0},{"$f":"SUM($L$2:L157)","v":0},{"$f":"SUM($O$2:O157)","v":0},{"$f":"SUM($R$2:R157)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F157>0),F$2:$F157,G$2:$G157)/(SUMIF(F$2:$F157,\">0\",F$2:$F157))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I157>0),I$2:$I157,J$2:$J157)/(SUMIF(I$2:$I157,\">0\",I$2:$I157))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L157>0),L$2:$L157,M$2:$M157)/(SUMIF(L$2:$L157,\">0\",L$2:$L157))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O157>0),$O$2:O157,$P$2:P157)/(SUMIF($O$2:O157,\">0\",$O$2:O157))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R157>0),$R$2:R157,$S$2:S157)/(SUMIF($R$2:R157,\">0\",$R$2:R157))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG156)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG156)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH156)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH156)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI156)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI156)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ156)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ156)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK156)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK156)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},333.22082139730242,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG156+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX156+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH156+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY156+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI156+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ156+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ156+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA156+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK156+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB156+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48580},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,157,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1395.4257659886853,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G158","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},370.06810077806455,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},256.47411203210618,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},159.64591248985164,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},286.93677333855658,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F158)","v":0},{"$f":"SUM($I$2:I158)","v":0},{"$f":"SUM($L$2:L158)","v":0},{"$f":"SUM($O$2:O158)","v":0},{"$f":"SUM($R$2:R158)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F158>0),F$2:$F158,G$2:$G158)/(SUMIF(F$2:$F158,\">0\",F$2:$F158))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I158>0),I$2:$I158,J$2:$J158)/(SUMIF(I$2:$I158,\">0\",I$2:$I158))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L158>0),L$2:$L158,M$2:$M158)/(SUMIF(L$2:$L158,\">0\",L$2:$L158))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O158>0),$O$2:O158,$P$2:P158)/(SUMIF($O$2:O158,\">0\",$O$2:O158))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R158>0),$R$2:R158,$S$2:S158)/(SUMIF($R$2:R158,\">0\",$R$2:R158))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG157)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG157)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH157)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH157)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI157)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI157)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ157)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ157)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK157)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK157)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},320.15588770470373,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG157+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX157+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH157+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY157+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI157+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ157+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ157+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA157+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK157+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB157+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48611},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,158,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1478.2519893794831,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G159","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},343.79140348143511,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},261.73192899571717,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},150.31048502718286,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},268.06367176210887,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F159)","v":0},{"$f":"SUM($I$2:I159)","v":0},{"$f":"SUM($L$2:L159)","v":0},{"$f":"SUM($O$2:O159)","v":0},{"$f":"SUM($R$2:R159)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F159>0),F$2:$F159,G$2:$G159)/(SUMIF(F$2:$F159,\">0\",F$2:$F159))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I159>0),I$2:$I159,J$2:$J159)/(SUMIF(I$2:$I159,\">0\",I$2:$I159))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L159>0),L$2:$L159,M$2:$M159)/(SUMIF(L$2:$L159,\">0\",L$2:$L159))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O159>0),$O$2:O159,$P$2:P159)/(SUMIF($O$2:O159,\">0\",$O$2:O159))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R159>0),$R$2:R159,$S$2:S159)/(SUMIF($R$2:R159,\">0\",$R$2:R159))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG158)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG158)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH158)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH158)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI158)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI158)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ158)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ158)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK158)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK158)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},327.03528662732981,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG158+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX158+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH158+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY158+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI158+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ158+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ158+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA158+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK158+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB158+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48639},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,159,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1516.9291991791183,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G160","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},334.20957147368364,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},241.04901506466376,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},144.550479875576,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},277.64140805148719,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F160)","v":0},{"$f":"SUM($I$2:I160)","v":0},{"$f":"SUM($L$2:L160)","v":0},{"$f":"SUM($O$2:O160)","v":0},{"$f":"SUM($R$2:R160)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F160>0),F$2:$F160,G$2:$G160)/(SUMIF(F$2:$F160,\">0\",F$2:$F160))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I160>0),I$2:$I160,J$2:$J160)/(SUMIF(I$2:$I160,\">0\",I$2:$I160))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L160>0),L$2:$L160,M$2:$M160)/(SUMIF(L$2:$L160,\">0\",L$2:$L160))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O160>0),$O$2:O160,$P$2:P160)/(SUMIF($O$2:O160,\">0\",$O$2:O160))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R160>0),$R$2:R160,$S$2:S160)/(SUMIF($R$2:R160,\">0\",$R$2:R160))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG159)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG159)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH159)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH159)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI159)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI159)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ159)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ159)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK159)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK159)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},343.54043048251992,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG159+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX159+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH159+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY159+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI159+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ159+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ159+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA159+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK159+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB159+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48670},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,160,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1395.3594920938185,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G161","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},354.56577745281567,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},244.96272446952776,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},153.99216096231706,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},284.9250879214602,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F161)","v":0},{"$f":"SUM($I$2:I161)","v":0},{"$f":"SUM($L$2:L161)","v":0},{"$f":"SUM($O$2:O161)","v":0},{"$f":"SUM($R$2:R161)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F161>0),F$2:$F161,G$2:$G161)/(SUMIF(F$2:$F161,\">0\",F$2:$F161))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I161>0),I$2:$I161,J$2:$J161)/(SUMIF(I$2:$I161,\">0\",I$2:$I161))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L161>0),L$2:$L161,M$2:$M161)/(SUMIF(L$2:$L161,\">0\",L$2:$L161))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O161>0),$O$2:O161,$P$2:P161)/(SUMIF($O$2:O161,\">0\",$O$2:O161))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R161>0),$R$2:R161,$S$2:S161)/(SUMIF($R$2:R161,\">0\",$R$2:R161))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG160)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG160)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH160)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH160)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI160)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI160)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ160)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ160)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK160)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK160)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},335.8351511478063,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG160+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX160+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH160+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY160+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI160+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ160+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ160+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA160+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK160+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB160+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48700},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,161,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1443.3047302380025,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G162","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},354.67064923717328,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},232.32128385752557,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},151.52711721952136,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},280.79058531254464,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F162)","v":0},{"$f":"SUM($I$2:I162)","v":0},{"$f":"SUM($L$2:L162)","v":0},{"$f":"SUM($O$2:O162)","v":0},{"$f":"SUM($R$2:R162)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F162>0),F$2:$F162,G$2:$G162)/(SUMIF(F$2:$F162,\">0\",F$2:$F162))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I162>0),I$2:$I162,J$2:$J162)/(SUMIF(I$2:$I162,\">0\",I$2:$I162))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L162>0),L$2:$L162,M$2:$M162)/(SUMIF(L$2:$L162,\">0\",L$2:$L162))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O162>0),$O$2:O162,$P$2:P162)/(SUMIF($O$2:O162,\">0\",$O$2:O162))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R162>0),$R$2:R162,$S$2:S162)/(SUMIF($R$2:R162,\">0\",$R$2:R162))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG161)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG161)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH161)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH161)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI161)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI161)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ161)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ161)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK161)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK161)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},342.13889842370043,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG161+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX161+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH161+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY161+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI161+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ161+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ161+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA161+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK161+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB161+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48731},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,162,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1469.3334500643739,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G163","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},353.58541169086936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},255.12713953431356,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},156.37584162063865,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},257.52949174137439,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F163)","v":0},{"$f":"SUM($I$2:I163)","v":0},{"$f":"SUM($L$2:L163)","v":0},{"$f":"SUM($O$2:O163)","v":0},{"$f":"SUM($R$2:R163)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F163>0),F$2:$F163,G$2:$G163)/(SUMIF(F$2:$F163,\">0\",F$2:$F163))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I163>0),I$2:$I163,J$2:$J163)/(SUMIF(I$2:$I163,\">0\",I$2:$I163))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L163>0),L$2:$L163,M$2:$M163)/(SUMIF(L$2:$L163,\">0\",L$2:$L163))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O163>0),$O$2:O163,$P$2:P163)/(SUMIF($O$2:O163,\">0\",$O$2:O163))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R163>0),$R$2:R163,$S$2:S163)/(SUMIF($R$2:R163,\">0\",$R$2:R163))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG162)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG162)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH162)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH162)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI162)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI162)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ162)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ162)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK162)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK162)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},334.91073907591959,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG162+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX162+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH162+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY162+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI162+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ162+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ162+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA162+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK162+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB162+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48761},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,163,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1481.0346016533338,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G164","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},378.92746395313804,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},254.96340856144008,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},158.55726840536585,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},252.39435251171236,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F164)","v":0},{"$f":"SUM($I$2:I164)","v":0},{"$f":"SUM($L$2:L164)","v":0},{"$f":"SUM($O$2:O164)","v":0},{"$f":"SUM($R$2:R164)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F164>0),F$2:$F164,G$2:$G164)/(SUMIF(F$2:$F164,\">0\",F$2:$F164))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I164>0),I$2:$I164,J$2:$J164)/(SUMIF(I$2:$I164,\">0\",I$2:$I164))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L164>0),L$2:$L164,M$2:$M164)/(SUMIF(L$2:$L164,\">0\",L$2:$L164))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O164>0),$O$2:O164,$P$2:P164)/(SUMIF($O$2:O164,\">0\",$O$2:O164))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R164>0),$R$2:R164,$S$2:S164)/(SUMIF($R$2:R164,\">0\",$R$2:R164))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG163)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG163)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH163)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH163)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI163)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI163)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ163)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ163)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK163)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK163)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},344.39310818607083,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG163+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX163+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH163+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY163+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI163+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ163+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ163+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA163+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK163+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB163+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48792},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,164,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1572.0684864834243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G165","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},396.63517616641957,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},254.26695080848563,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},149.02215524338934,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},241.95478462386669,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F165)","v":0},{"$f":"SUM($I$2:I165)","v":0},{"$f":"SUM($L$2:L165)","v":0},{"$f":"SUM($O$2:O165)","v":0},{"$f":"SUM($R$2:R165)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F165>0),F$2:$F165,G$2:$G165)/(SUMIF(F$2:$F165,\">0\",F$2:$F165))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I165>0),I$2:$I165,J$2:$J165)/(SUMIF(I$2:$I165,\">0\",I$2:$I165))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L165>0),L$2:$L165,M$2:$M165)/(SUMIF(L$2:$L165,\">0\",L$2:$L165))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O165>0),$O$2:O165,$P$2:P165)/(SUMIF($O$2:O165,\">0\",$O$2:O165))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R165>0),$R$2:R165,$S$2:S165)/(SUMIF($R$2:R165,\">0\",$R$2:R165))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG164)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG164)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH164)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH164)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI164)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI164)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ164)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ164)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK164)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK164)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},330.44970082429262,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG164+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX164+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH164+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY164+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI164+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ164+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ164+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA164+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK164+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB164+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48823},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,165,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1544.1614621189749,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G166","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},432.27813850036148,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},263.86291100247234,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},159.59934664646224,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},265.8302539787843,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F166)","v":0},{"$f":"SUM($I$2:I166)","v":0},{"$f":"SUM($L$2:L166)","v":0},{"$f":"SUM($O$2:O166)","v":0},{"$f":"SUM($R$2:R166)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F166>0),F$2:$F166,G$2:$G166)/(SUMIF(F$2:$F166,\">0\",F$2:$F166))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I166>0),I$2:$I166,J$2:$J166)/(SUMIF(I$2:$I166,\">0\",I$2:$I166))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L166>0),L$2:$L166,M$2:$M166)/(SUMIF(L$2:$L166,\">0\",L$2:$L166))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O166>0),$O$2:O166,$P$2:P166)/(SUMIF($O$2:O166,\">0\",$O$2:O166))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R166>0),$R$2:R166,$S$2:S166)/(SUMIF($R$2:R166,\">0\",$R$2:R166))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG165)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG165)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH165)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH165)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI165)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI165)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ165)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ165)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK165)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK165)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},346.66487783476401,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG165+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX165+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH165+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY165+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI165+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ165+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ165+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA165+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK165+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB165+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48853},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,166,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1565.7700010146377,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G167","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},444.93633996239538,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},262.04274351463931,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},166.16617292516989,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},269.8061364550469,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F167)","v":0},{"$f":"SUM($I$2:I167)","v":0},{"$f":"SUM($L$2:L167)","v":0},{"$f":"SUM($O$2:O167)","v":0},{"$f":"SUM($R$2:R167)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F167>0),F$2:$F167,G$2:$G167)/(SUMIF(F$2:$F167,\">0\",F$2:$F167))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I167>0),I$2:$I167,J$2:$J167)/(SUMIF(I$2:$I167,\">0\",I$2:$I167))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L167>0),L$2:$L167,M$2:$M167)/(SUMIF(L$2:$L167,\">0\",L$2:$L167))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O167>0),$O$2:O167,$P$2:P167)/(SUMIF($O$2:O167,\">0\",$O$2:O167))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R167>0),$R$2:R167,$S$2:S167)/(SUMIF($R$2:R167,\">0\",$R$2:R167))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG166)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG166)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH166)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH166)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI166)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI166)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ166)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ166)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK166)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK166)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},356.00553074789769,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG166+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX166+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH166+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY166+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI166+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ166+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ166+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA166+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK166+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB166+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48884},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,167,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1613.1407811735917,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G168","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},453.37057942956773,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},237.32009693272173,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},167.00451765253868,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},280.99483882795971,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F168)","v":0},{"$f":"SUM($I$2:I168)","v":0},{"$f":"SUM($L$2:L168)","v":0},{"$f":"SUM($O$2:O168)","v":0},{"$f":"SUM($R$2:R168)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F168>0),F$2:$F168,G$2:$G168)/(SUMIF(F$2:$F168,\">0\",F$2:$F168))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I168>0),I$2:$I168,J$2:$J168)/(SUMIF(I$2:$I168,\">0\",I$2:$I168))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L168>0),L$2:$L168,M$2:$M168)/(SUMIF(L$2:$L168,\">0\",L$2:$L168))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O168>0),$O$2:O168,$P$2:P168)/(SUMIF($O$2:O168,\">0\",$O$2:O168))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R168>0),$R$2:R168,$S$2:S168)/(SUMIF($R$2:R168,\">0\",$R$2:R168))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG167)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG167)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH167)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH167)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI167)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI167)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ167)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ167)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK167)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK167)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},379.49662338969659,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG167+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX167+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH167+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY167+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI167+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ167+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ167+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA167+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK167+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB167+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48914},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2033},14,168,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1501.6816009404454,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G169","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},440.7346592600698,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},263.91995401528686,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},169.63322672499714,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},271.36422984605559,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F169)","v":0},{"$f":"SUM($I$2:I169)","v":0},{"$f":"SUM($L$2:L169)","v":0},{"$f":"SUM($O$2:O169)","v":0},{"$f":"SUM($R$2:R169)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F169>0),F$2:$F169,G$2:$G169)/(SUMIF(F$2:$F169,\">0\",F$2:$F169))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I169>0),I$2:$I169,J$2:$J169)/(SUMIF(I$2:$I169,\">0\",I$2:$I169))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L169>0),L$2:$L169,M$2:$M169)/(SUMIF(L$2:$L169,\">0\",L$2:$L169))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O169>0),$O$2:O169,$P$2:P169)/(SUMIF($O$2:O169,\">0\",$O$2:O169))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R169>0),$R$2:R169,$S$2:S169)/(SUMIF($R$2:R169,\">0\",$R$2:R169))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG168)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG168)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH168)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH168)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI168)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI168)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ168)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ168)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK168)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK168)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},403.9987821481742,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG168+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX168+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH168+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY168+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI168+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ168+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ168+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA168+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK168+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB168+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48945},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,169,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1420.1693463801862,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G170","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},458.23854706883469,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},248.80013812316074,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},158.13414424259429,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},271.59734347686503,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F170)","v":0},{"$f":"SUM($I$2:I170)","v":0},{"$f":"SUM($L$2:L170)","v":0},{"$f":"SUM($O$2:O170)","v":0},{"$f":"SUM($R$2:R170)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F170>0),F$2:$F170,G$2:$G170)/(SUMIF(F$2:$F170,\">0\",F$2:$F170))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I170>0),I$2:$I170,J$2:$J170)/(SUMIF(I$2:$I170,\">0\",I$2:$I170))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L170>0),L$2:$L170,M$2:$M170)/(SUMIF(L$2:$L170,\">0\",L$2:$L170))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O170>0),$O$2:O170,$P$2:P170)/(SUMIF($O$2:O170,\">0\",$O$2:O170))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R170>0),$R$2:R170,$S$2:S170)/(SUMIF($R$2:R170,\">0\",$R$2:R170))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG169)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG169)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH169)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH169)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI169)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI169)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ169)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ169)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK169)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK169)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},414.01864237843631,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG169+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX169+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH169+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY169+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI169+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ169+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ169+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA169+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK169+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB169+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":48976},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,170,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1512.7004777559378,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G171","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},426.33140334996159,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},242.41214153723143,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},162.317311887313,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},248.68408964789245,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F171)","v":0},{"$f":"SUM($I$2:I171)","v":0},{"$f":"SUM($L$2:L171)","v":0},{"$f":"SUM($O$2:O171)","v":0},{"$f":"SUM($R$2:R171)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F171>0),F$2:$F171,G$2:$G171)/(SUMIF(F$2:$F171,\">0\",F$2:$F171))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I171>0),I$2:$I171,J$2:$J171)/(SUMIF(I$2:$I171,\">0\",I$2:$I171))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L171>0),L$2:$L171,M$2:$M171)/(SUMIF(L$2:$L171,\">0\",L$2:$L171))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O171>0),$O$2:O171,$P$2:P171)/(SUMIF($O$2:O171,\">0\",$O$2:O171))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R171>0),$R$2:R171,$S$2:S171)/(SUMIF($R$2:R171,\">0\",$R$2:R171))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG170)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG170)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH170)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH170)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI170)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI170)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ170)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ170)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK170)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK170)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},411.44731198589574,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG170+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX170+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH170+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY170+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI170+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ170+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ170+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA170+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK170+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB170+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49004},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,171,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1604.5525992497567,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G172","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},395.24620108788548,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},221.58536830483254,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},163.86008887710523,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},229.03208124379736,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F172)","v":0},{"$f":"SUM($I$2:I172)","v":0},{"$f":"SUM($L$2:L172)","v":0},{"$f":"SUM($O$2:O172)","v":0},{"$f":"SUM($R$2:R172)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F172>0),F$2:$F172,G$2:$G172)/(SUMIF(F$2:$F172,\">0\",F$2:$F172))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I172>0),I$2:$I172,J$2:$J172)/(SUMIF(I$2:$I172,\">0\",I$2:$I172))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L172>0),L$2:$L172,M$2:$M172)/(SUMIF(L$2:$L172,\">0\",L$2:$L172))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O172>0),$O$2:O172,$P$2:P172)/(SUMIF($O$2:O172,\">0\",$O$2:O172))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R172>0),$R$2:R172,$S$2:S172)/(SUMIF($R$2:R172,\">0\",$R$2:R172))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG171)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG171)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH171)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH171)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI171)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI171)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ171)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ171)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK171)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK171)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},382.34007728273269,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG171+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX171+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH171+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY171+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI171+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ171+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ171+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA171+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK171+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB171+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49035},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,172,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1659.9148253068245,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G173","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},358.096830771378,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},214.94922183171565,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},156.47970646622755,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},205.28107793015303,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F173)","v":0},{"$f":"SUM($I$2:I173)","v":0},{"$f":"SUM($L$2:L173)","v":0},{"$f":"SUM($O$2:O173)","v":0},{"$f":"SUM($R$2:R173)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F173>0),F$2:$F173,G$2:$G173)/(SUMIF(F$2:$F173,\">0\",F$2:$F173))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I173>0),I$2:$I173,J$2:$J173)/(SUMIF(I$2:$I173,\">0\",I$2:$I173))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L173>0),L$2:$L173,M$2:$M173)/(SUMIF(L$2:$L173,\">0\",L$2:$L173))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O173>0),$O$2:O173,$P$2:P173)/(SUMIF($O$2:O173,\">0\",$O$2:O173))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R173>0),$R$2:R173,$S$2:S173)/(SUMIF($R$2:R173,\">0\",$R$2:R173))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG172)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG172)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH172)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH172)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI172)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI172)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ172)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ172)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK172)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK172)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},386.9286329433603,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG172+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX172+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH172+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY172+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI172+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ172+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ172+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA172+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK172+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB172+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49065},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,173,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1699.3745488640229,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G174","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},336.71338973034142,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},208.97059929166326,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},153.64195838202031,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},200.74839579702271,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F174)","v":0},{"$f":"SUM($I$2:I174)","v":0},{"$f":"SUM($L$2:L174)","v":0},{"$f":"SUM($O$2:O174)","v":0},{"$f":"SUM($R$2:R174)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F174>0),F$2:$F174,G$2:$G174)/(SUMIF(F$2:$F174,\">0\",F$2:$F174))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I174>0),I$2:$I174,J$2:$J174)/(SUMIF(I$2:$I174,\">0\",I$2:$I174))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L174>0),L$2:$L174,M$2:$M174)/(SUMIF(L$2:$L174,\">0\",L$2:$L174))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O174>0),$O$2:O174,$P$2:P174)/(SUMIF($O$2:O174,\">0\",$O$2:O174))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R174>0),$R$2:R174,$S$2:S174)/(SUMIF($R$2:R174,\">0\",$R$2:R174))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG173)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG173)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH173)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH173)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI173)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI173)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ173)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ173)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK173)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK173)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},398.18983804237087,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG173+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX173+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH173+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY173+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI173+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ173+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ173+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA173+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK173+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB173+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49096},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,174,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1493.5705746476124,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G175","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},298.64817991785196,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},203.15826685106703,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},150.29807590944907,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},188.13631009113539,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F175)","v":0},{"$f":"SUM($I$2:I175)","v":0},{"$f":"SUM($L$2:L175)","v":0},{"$f":"SUM($O$2:O175)","v":0},{"$f":"SUM($R$2:R175)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F175>0),F$2:$F175,G$2:$G175)/(SUMIF(F$2:$F175,\">0\",F$2:$F175))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I175>0),I$2:$I175,J$2:$J175)/(SUMIF(I$2:$I175,\">0\",I$2:$I175))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L175>0),L$2:$L175,M$2:$M175)/(SUMIF(L$2:$L175,\">0\",L$2:$L175))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O175>0),$O$2:O175,$P$2:P175)/(SUMIF($O$2:O175,\">0\",$O$2:O175))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R175>0),$R$2:R175,$S$2:S175)/(SUMIF($R$2:R175,\">0\",$R$2:R175))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG174)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG174)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH174)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH174)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI174)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI174)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ174)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ174)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK174)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK174)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},357.77418415097247,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG174+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX174+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH174+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY174+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI174+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ174+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ174+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA174+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK174+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB174+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49126},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,175,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1445.324318788337,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G176","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},296.08015330930863,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},191.09842389347983,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},133.50009378010554,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},187.20983243149951,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F176)","v":0},{"$f":"SUM($I$2:I176)","v":0},{"$f":"SUM($L$2:L176)","v":0},{"$f":"SUM($O$2:O176)","v":0},{"$f":"SUM($R$2:R176)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F176>0),F$2:$F176,G$2:$G176)/(SUMIF(F$2:$F176,\">0\",F$2:$F176))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I176>0),I$2:$I176,J$2:$J176)/(SUMIF(I$2:$I176,\">0\",I$2:$I176))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L176>0),L$2:$L176,M$2:$M176)/(SUMIF(L$2:$L176,\">0\",L$2:$L176))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O176>0),$O$2:O176,$P$2:P176)/(SUMIF($O$2:O176,\">0\",$O$2:O176))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R176>0),$R$2:R176,$S$2:S176)/(SUMIF($R$2:R176,\">0\",$R$2:R176))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG175)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG175)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH175)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH175)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI175)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI175)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ175)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ175)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK175)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK175)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},343.34144614306069,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG175+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX175+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH175+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY175+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI175+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ175+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ175+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA175+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK175+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB175+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49157},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,176,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1431.1157419980866,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G177","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},294.57099009414497,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},180.54737303300732,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},123.98932947356295,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},187.37065378878043,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F177)","v":0},{"$f":"SUM($I$2:I177)","v":0},{"$f":"SUM($L$2:L177)","v":0},{"$f":"SUM($O$2:O177)","v":0},{"$f":"SUM($R$2:R177)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F177>0),F$2:$F177,G$2:$G177)/(SUMIF(F$2:$F177,\">0\",F$2:$F177))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I177>0),I$2:$I177,J$2:$J177)/(SUMIF(I$2:$I177,\">0\",I$2:$I177))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L177>0),L$2:$L177,M$2:$M177)/(SUMIF(L$2:$L177,\">0\",L$2:$L177))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O177>0),$O$2:O177,$P$2:P177)/(SUMIF($O$2:O177,\">0\",$O$2:O177))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R177>0),$R$2:R177,$S$2:S177)/(SUMIF($R$2:R177,\">0\",$R$2:R177))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG176)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG176)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH176)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH176)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI176)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI176)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ176)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ176)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK176)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK176)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},307.19603082632773,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG176+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX176+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH176+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY176+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI176+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ176+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ176+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA176+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK176+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB176+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49188},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,177,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1295.267168921617,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G178","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},299.86192976955738,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},181.00768793742128,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},118.4047562400557,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},191.55823969893746,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F178)","v":0},{"$f":"SUM($I$2:I178)","v":0},{"$f":"SUM($L$2:L178)","v":0},{"$f":"SUM($O$2:O178)","v":0},{"$f":"SUM($R$2:R178)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F178>0),F$2:$F178,G$2:$G178)/(SUMIF(F$2:$F178,\">0\",F$2:$F178))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I178>0),I$2:$I178,J$2:$J178)/(SUMIF(I$2:$I178,\">0\",I$2:$I178))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L178>0),L$2:$L178,M$2:$M178)/(SUMIF(L$2:$L178,\">0\",L$2:$L178))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O178>0),$O$2:O178,$P$2:P178)/(SUMIF($O$2:O178,\">0\",$O$2:O178))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R178>0),$R$2:R178,$S$2:S178)/(SUMIF($R$2:R178,\">0\",$R$2:R178))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG177)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG177)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH177)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH177)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI177)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI177)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ177)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ177)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK177)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK177)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},304.43622891362406,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG177+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX177+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH177+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY177+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI177+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ177+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ177+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA177+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK177+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB177+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49218},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,178,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1143.1911306292518,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G179","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},294.15497025304848,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},170.63786604621745,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},113.07171641134082,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},175.39746834136781,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F179)","v":0},{"$f":"SUM($I$2:I179)","v":0},{"$f":"SUM($L$2:L179)","v":0},{"$f":"SUM($O$2:O179)","v":0},{"$f":"SUM($R$2:R179)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F179>0),F$2:$F179,G$2:$G179)/(SUMIF(F$2:$F179,\">0\",F$2:$F179))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I179>0),I$2:$I179,J$2:$J179)/(SUMIF(I$2:$I179,\">0\",I$2:$I179))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L179>0),L$2:$L179,M$2:$M179)/(SUMIF(L$2:$L179,\">0\",L$2:$L179))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O179>0),$O$2:O179,$P$2:P179)/(SUMIF($O$2:O179,\">0\",$O$2:O179))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R179>0),$R$2:R179,$S$2:S179)/(SUMIF($R$2:R179,\">0\",$R$2:R179))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG178)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG178)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH178)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH178)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI178)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI178)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ178)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ178)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK178)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK178)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},282.10776272182039,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG178+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX178+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH178+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY178+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI178+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ178+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ178+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA178+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK178+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB178+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49249},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,179,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1045.5626378734999,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G180","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},282.51234513708539,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},163.35839475507856,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},102.13034367674916,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},167.91495074481276,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F180)","v":0},{"$f":"SUM($I$2:I180)","v":0},{"$f":"SUM($L$2:L180)","v":0},{"$f":"SUM($O$2:O180)","v":0},{"$f":"SUM($R$2:R180)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F180>0),F$2:$F180,G$2:$G180)/(SUMIF(F$2:$F180,\">0\",F$2:$F180))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I180>0),I$2:$I180,J$2:$J180)/(SUMIF(I$2:$I180,\">0\",I$2:$I180))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L180>0),L$2:$L180,M$2:$M180)/(SUMIF(L$2:$L180,\">0\",L$2:$L180))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O180>0),$O$2:O180,$P$2:P180)/(SUMIF($O$2:O180,\">0\",$O$2:O180))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R180>0),$R$2:R180,$S$2:S180)/(SUMIF($R$2:R180,\">0\",$R$2:R180))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG179)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG179)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH179)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH179)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI179)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI179)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ179)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ179)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK179)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK179)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},256.695897166105,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG179+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX179+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH179+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY179+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI179+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ179+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ179+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA179+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK179+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB179+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49279},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2034},15,180,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1053.1514056379376,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G181","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},302.56046329003772,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},181.44783264659159,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},96.228321368244423,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},184.32872713427372,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F181)","v":0},{"$f":"SUM($I$2:I181)","v":0},{"$f":"SUM($L$2:L181)","v":0},{"$f":"SUM($O$2:O181)","v":0},{"$f":"SUM($R$2:R181)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F181>0),F$2:$F181,G$2:$G181)/(SUMIF(F$2:$F181,\">0\",F$2:$F181))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I181>0),I$2:$I181,J$2:$J181)/(SUMIF(I$2:$I181,\">0\",I$2:$I181))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L181>0),L$2:$L181,M$2:$M181)/(SUMIF(L$2:$L181,\">0\",L$2:$L181))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O181>0),$O$2:O181,$P$2:P181)/(SUMIF($O$2:O181,\">0\",$O$2:O181))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R181>0),$R$2:R181,$S$2:S181)/(SUMIF($R$2:R181,\">0\",$R$2:R181))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG180)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG180)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH180)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH180)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI180)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI180)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ180)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ180)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK180)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK180)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},252.68628690058051,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG180+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX180+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH180+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY180+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI180+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ180+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ180+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA180+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK180+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB180+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49310},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,181,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1083.8487114056486,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G182","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},329.43996304594498,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},203.21301269875727,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},90.040495181877034,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},195.13736746714741,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F182)","v":0},{"$f":"SUM($I$2:I182)","v":0},{"$f":"SUM($L$2:L182)","v":0},{"$f":"SUM($O$2:O182)","v":0},{"$f":"SUM($R$2:R182)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F182>0),F$2:$F182,G$2:$G182)/(SUMIF(F$2:$F182,\">0\",F$2:$F182))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I182>0),I$2:$I182,J$2:$J182)/(SUMIF(I$2:$I182,\">0\",I$2:$I182))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L182>0),L$2:$L182,M$2:$M182)/(SUMIF(L$2:$L182,\">0\",L$2:$L182))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O182>0),$O$2:O182,$P$2:P182)/(SUMIF($O$2:O182,\">0\",$O$2:O182))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R182>0),$R$2:R182,$S$2:S182)/(SUMIF($R$2:R182,\">0\",$R$2:R182))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG181)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG181)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH181)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH181)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI181)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI181)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ181)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ181)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK181)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK181)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},260.39982815219679,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG181+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX181+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH181+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY181+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI181+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ181+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ181+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA181+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK181+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB181+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49341},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,182,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1211.082611799801,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G183","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},324.83963725224913,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},211.30245937334001,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},88.13593360950874,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},202.87052562401493,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F183)","v":0},{"$f":"SUM($I$2:I183)","v":0},{"$f":"SUM($L$2:L183)","v":0},{"$f":"SUM($O$2:O183)","v":0},{"$f":"SUM($R$2:R183)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F183>0),F$2:$F183,G$2:$G183)/(SUMIF(F$2:$F183,\">0\",F$2:$F183))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I183>0),I$2:$I183,J$2:$J183)/(SUMIF(I$2:$I183,\">0\",I$2:$I183))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L183>0),L$2:$L183,M$2:$M183)/(SUMIF(L$2:$L183,\">0\",L$2:$L183))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O183>0),$O$2:O183,$P$2:P183)/(SUMIF($O$2:O183,\">0\",$O$2:O183))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R183>0),$R$2:R183,$S$2:S183)/(SUMIF($R$2:R183,\">0\",$R$2:R183))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG182)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG182)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH182)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH182)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI182)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI182)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ182)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ182)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK182)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK182)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},260.04894215401151,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG182+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX182+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH182+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY182+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI182+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ182+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ182+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA182+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK182+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB182+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49369},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,183,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1326.9593645179418,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G184","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},308.36812802438271,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},206.13529381326325,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},90.25016266706092,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},209.76726457787285,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F184)","v":0},{"$f":"SUM($I$2:I184)","v":0},{"$f":"SUM($L$2:L184)","v":0},{"$f":"SUM($O$2:O184)","v":0},{"$f":"SUM($R$2:R184)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F184>0),F$2:$F184,G$2:$G184)/(SUMIF(F$2:$F184,\">0\",F$2:$F184))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I184>0),I$2:$I184,J$2:$J184)/(SUMIF(I$2:$I184,\">0\",I$2:$I184))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L184>0),L$2:$L184,M$2:$M184)/(SUMIF(L$2:$L184,\">0\",L$2:$L184))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O184>0),$O$2:O184,$P$2:P184)/(SUMIF($O$2:O184,\">0\",$O$2:O184))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R184>0),$R$2:R184,$S$2:S184)/(SUMIF($R$2:R184,\">0\",$R$2:R184))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG183)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG183)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH183)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH183)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI183)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI183)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ183)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ183)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK183)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK183)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},252.65908247667141,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG183+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX183+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH183+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY183+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI183+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ183+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ183+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA183+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK183+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB183+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49400},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,184,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1420.1349230347232,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G185","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},315.83358168650187,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},216.55970283484959,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},85.924121102431315,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},198.13163527711311,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F185)","v":0},{"$f":"SUM($I$2:I185)","v":0},{"$f":"SUM($L$2:L185)","v":0},{"$f":"SUM($O$2:O185)","v":0},{"$f":"SUM($R$2:R185)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F185>0),F$2:$F185,G$2:$G185)/(SUMIF(F$2:$F185,\">0\",F$2:$F185))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I185>0),I$2:$I185,J$2:$J185)/(SUMIF(I$2:$I185,\">0\",I$2:$I185))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L185>0),L$2:$L185,M$2:$M185)/(SUMIF(L$2:$L185,\">0\",L$2:$L185))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O185>0),$O$2:O185,$P$2:P185)/(SUMIF($O$2:O185,\">0\",$O$2:O185))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R185>0),$R$2:R185,$S$2:S185)/(SUMIF($R$2:R185,\">0\",$R$2:R185))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG184)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG184)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH184)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH184)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI184)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI184)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ184)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ184)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK184)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK184)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},266.23532791830814,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG184+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX184+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH184+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY184+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI184+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ184+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ184+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA184+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK184+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB184+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49430},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,185,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1333.3062282774385,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G186","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},330.5043596400468,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},215.2120385221958,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},91.409672907504145,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},194.03909180968242,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F186)","v":0},{"$f":"SUM($I$2:I186)","v":0},{"$f":"SUM($L$2:L186)","v":0},{"$f":"SUM($O$2:O186)","v":0},{"$f":"SUM($R$2:R186)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F186>0),F$2:$F186,G$2:$G186)/(SUMIF(F$2:$F186,\">0\",F$2:$F186))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I186>0),I$2:$I186,J$2:$J186)/(SUMIF(I$2:$I186,\">0\",I$2:$I186))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L186>0),L$2:$L186,M$2:$M186)/(SUMIF(L$2:$L186,\">0\",L$2:$L186))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O186>0),$O$2:O186,$P$2:P186)/(SUMIF($O$2:O186,\">0\",$O$2:O186))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R186>0),$R$2:R186,$S$2:S186)/(SUMIF($R$2:R186,\">0\",$R$2:R186))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG185)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG185)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH185)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH185)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI185)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI185)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ185)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ185)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK185)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK185)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},283.12696653251487,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG185+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX185+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH185+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY185+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI185+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ185+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ185+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA185+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK185+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB185+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49461},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,186,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1481.0763335820091,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G187","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},335.16731030673935,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},230.80307891285773,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},100.51032958768943,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},190.03108260660272,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F187)","v":0},{"$f":"SUM($I$2:I187)","v":0},{"$f":"SUM($L$2:L187)","v":0},{"$f":"SUM($O$2:O187)","v":0},{"$f":"SUM($R$2:R187)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F187>0),F$2:$F187,G$2:$G187)/(SUMIF(F$2:$F187,\">0\",F$2:$F187))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I187>0),I$2:$I187,J$2:$J187)/(SUMIF(I$2:$I187,\">0\",I$2:$I187))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L187>0),L$2:$L187,M$2:$M187)/(SUMIF(L$2:$L187,\">0\",L$2:$L187))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O187>0),$O$2:O187,$P$2:P187)/(SUMIF($O$2:O187,\">0\",$O$2:O187))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R187>0),$R$2:R187,$S$2:S187)/(SUMIF($R$2:R187,\">0\",$R$2:R187))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG186)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG186)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH186)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH186)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI186)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI186)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ186)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ186)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK186)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK186)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},280.16715854989229,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG186+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX186+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH186+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY186+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI186+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ186+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ186+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA186+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK186+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB186+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49491},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,187,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1677.8553500741225,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G188","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},327.22929266041427,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},228.42495041892545,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},103.8180022654917,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},192.61664398876724,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F188)","v":0},{"$f":"SUM($I$2:I188)","v":0},{"$f":"SUM($L$2:L188)","v":0},{"$f":"SUM($O$2:O188)","v":0},{"$f":"SUM($R$2:R188)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F188>0),F$2:$F188,G$2:$G188)/(SUMIF(F$2:$F188,\">0\",F$2:$F188))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I188>0),I$2:$I188,J$2:$J188)/(SUMIF(I$2:$I188,\">0\",I$2:$I188))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L188>0),L$2:$L188,M$2:$M188)/(SUMIF(L$2:$L188,\">0\",L$2:$L188))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O188>0),$O$2:O188,$P$2:P188)/(SUMIF($O$2:O188,\">0\",$O$2:O188))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R188>0),$R$2:R188,$S$2:S188)/(SUMIF($R$2:R188,\">0\",$R$2:R188))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG187)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG187)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH187)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH187)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI187)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI187)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ187)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ187)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK187)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK187)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},275.07009280648032,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG187+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX187+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH187+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY187+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI187+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ187+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ187+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA187+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK187+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB187+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49522},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,188,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1842.0015866215665,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G189","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},359.85953047218271,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},227.93944617827106,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},113.75760166621154,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},194.18005540078477,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F189)","v":0},{"$f":"SUM($I$2:I189)","v":0},{"$f":"SUM($L$2:L189)","v":0},{"$f":"SUM($O$2:O189)","v":0},{"$f":"SUM($R$2:R189)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F189>0),F$2:$F189,G$2:$G189)/(SUMIF(F$2:$F189,\">0\",F$2:$F189))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I189>0),I$2:$I189,J$2:$J189)/(SUMIF(I$2:$I189,\">0\",I$2:$I189))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L189>0),L$2:$L189,M$2:$M189)/(SUMIF(L$2:$L189,\">0\",L$2:$L189))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O189>0),$O$2:O189,$P$2:P189)/(SUMIF($O$2:O189,\">0\",$O$2:O189))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R189>0),$R$2:R189,$S$2:S189)/(SUMIF($R$2:R189,\">0\",$R$2:R189))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG188)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG188)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH188)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH188)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI188)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI188)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ188)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ188)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK188)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK188)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},280.14613002660127,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG188+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX188+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH188+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY188+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI188+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ188+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ188+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA188+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK188+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB188+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49553},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,189,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1826.5974385115253,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G190","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},347.87351057971642,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},228.39287437711468,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},125.73775880593841,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},193.99264090035393,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F190)","v":0},{"$f":"SUM($I$2:I190)","v":0},{"$f":"SUM($L$2:L190)","v":0},{"$f":"SUM($O$2:O190)","v":0},{"$f":"SUM($R$2:R190)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F190>0),F$2:$F190,G$2:$G190)/(SUMIF(F$2:$F190,\">0\",F$2:$F190))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I190>0),I$2:$I190,J$2:$J190)/(SUMIF(I$2:$I190,\">0\",I$2:$I190))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L190>0),L$2:$L190,M$2:$M190)/(SUMIF(L$2:$L190,\">0\",L$2:$L190))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O190>0),$O$2:O190,$P$2:P190)/(SUMIF($O$2:O190,\">0\",$O$2:O190))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R190>0),$R$2:R190,$S$2:S190)/(SUMIF($R$2:R190,\">0\",$R$2:R190))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG189)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG189)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH189)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH189)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI189)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI189)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ189)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ189)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK189)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK189)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},270.76421963879369,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG189+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX189+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH189+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY189+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI189+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ189+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ189+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA189+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK189+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB189+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49583},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,190,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1735.1353977562917,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G191","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},330.77978801953213,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},244.43436193219256,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},135.63708906243008,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},216.0728207559437,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F191)","v":0},{"$f":"SUM($I$2:I191)","v":0},{"$f":"SUM($L$2:L191)","v":0},{"$f":"SUM($O$2:O191)","v":0},{"$f":"SUM($R$2:R191)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F191>0),F$2:$F191,G$2:$G191)/(SUMIF(F$2:$F191,\">0\",F$2:$F191))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I191>0),I$2:$I191,J$2:$J191)/(SUMIF(I$2:$I191,\">0\",I$2:$I191))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L191>0),L$2:$L191,M$2:$M191)/(SUMIF(L$2:$L191,\">0\",L$2:$L191))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O191>0),$O$2:O191,$P$2:P191)/(SUMIF($O$2:O191,\">0\",$O$2:O191))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R191>0),$R$2:R191,$S$2:S191)/(SUMIF($R$2:R191,\">0\",$R$2:R191))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG190)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG190)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH190)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH190)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI190)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI190)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ190)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ190)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK190)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK190)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},280.1280317141468,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG190+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX190+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH190+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY190+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI190+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ190+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ190+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA190+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK190+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB190+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49614},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,191,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1730.7385967476428,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G192","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},343.8637519015806,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},267.60586180695344,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},135.79454257051782,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},213.53303464675733,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F192)","v":0},{"$f":"SUM($I$2:I192)","v":0},{"$f":"SUM($L$2:L192)","v":0},{"$f":"SUM($O$2:O192)","v":0},{"$f":"SUM($R$2:R192)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F192>0),F$2:$F192,G$2:$G192)/(SUMIF(F$2:$F192,\">0\",F$2:$F192))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I192>0),I$2:$I192,J$2:$J192)/(SUMIF(I$2:$I192,\">0\",I$2:$I192))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L192>0),L$2:$L192,M$2:$M192)/(SUMIF(L$2:$L192,\">0\",L$2:$L192))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O192>0),$O$2:O192,$P$2:P192)/(SUMIF($O$2:O192,\">0\",$O$2:O192))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R192>0),$R$2:R192,$S$2:S192)/(SUMIF($R$2:R192,\">0\",$R$2:R192))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG191)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG191)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH191)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH191)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI191)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI191)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ191)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ191)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK191)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK191)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},274.31283640121143,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG191+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX191+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH191+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY191+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI191+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ191+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ191+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA191+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK191+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB191+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49644},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2035},16,192,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1669.9682476755111,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G193","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},361.62572563579545,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},279.98310438375046,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},146.74043278667244,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},215.65621432327617,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F193)","v":0},{"$f":"SUM($I$2:I193)","v":0},{"$f":"SUM($L$2:L193)","v":0},{"$f":"SUM($O$2:O193)","v":0},{"$f":"SUM($R$2:R193)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F193>0),F$2:$F193,G$2:$G193)/(SUMIF(F$2:$F193,\">0\",F$2:$F193))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I193>0),I$2:$I193,J$2:$J193)/(SUMIF(I$2:$I193,\">0\",I$2:$I193))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L193>0),L$2:$L193,M$2:$M193)/(SUMIF(L$2:$L193,\">0\",L$2:$L193))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O193>0),$O$2:O193,$P$2:P193)/(SUMIF($O$2:O193,\">0\",$O$2:O193))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R193>0),$R$2:R193,$S$2:S193)/(SUMIF($R$2:R193,\">0\",$R$2:R193))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG192)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG192)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH192)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH192)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI192)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI192)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ192)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ192)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK192)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK192)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},284.54375248234408,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG192+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX192+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH192+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY192+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI192+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ192+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ192+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA192+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK192+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB192+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49675},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},{"$f":"IFERROR(ROUNDDOWN((D194-1)/12,0)+1,\"\")","v":17},193,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1564.8044321824466,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G194","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},384.73345618431654,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},292.93281623596039,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},155.83774166505603,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},207.41411183216073,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H194,K194,N194,Q194,T194)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F194)","v":0},{"$f":"SUM($I$2:I194)","v":0},{"$f":"SUM($L$2:L194)","v":0},{"$f":"SUM($O$2:O194)","v":0},{"$f":"SUM($R$2:R194)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F194>0),F$2:$F194,G$2:$G194)/(SUMIF(F$2:$F194,\">0\",F$2:$F194))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I194>0),I$2:$I194,J$2:$J194)/(SUMIF(I$2:$I194,\">0\",I$2:$I194))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L194>0),L$2:$L194,M$2:$M194)/(SUMIF(L$2:$L194,\">0\",L$2:$L194))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O194>0),$O$2:O194,$P$2:P194)/(SUMIF($O$2:O194,\">0\",$O$2:O194))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R194>0),$R$2:R194,$S$2:S194)/(SUMIF($R$2:R194,\">0\",$R$2:R194))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG193)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG193)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH193)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH193)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI193)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI193)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ193)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ193)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK193)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK193)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},289.79461295800257,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG193+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX193+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH193+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY193+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI193+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ193+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ193+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA193+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK193+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB193+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49706},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,194,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1515.7699946115054,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G195","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},424.50251444282617,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},291.10987735454052,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},166.07488576472377,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},226.86369957145084,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F195)","v":0},{"$f":"SUM($I$2:I195)","v":0},{"$f":"SUM($L$2:L195)","v":0},{"$f":"SUM($O$2:O195)","v":0},{"$f":"SUM($R$2:R195)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F195>0),F$2:$F195,G$2:$G195)/(SUMIF(F$2:$F195,\">0\",F$2:$F195))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I195>0),I$2:$I195,J$2:$J195)/(SUMIF(I$2:$I195,\">0\",I$2:$I195))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L195>0),L$2:$L195,M$2:$M195)/(SUMIF(L$2:$L195,\">0\",L$2:$L195))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O195>0),$O$2:O195,$P$2:P195)/(SUMIF($O$2:O195,\">0\",$O$2:O195))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R195>0),$R$2:R195,$S$2:S195)/(SUMIF($R$2:R195,\">0\",$R$2:R195))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG194)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG194)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH194)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH194)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI194)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI194)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ194)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ194)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK194)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK194)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},311.02280515979174,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG194+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX194+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH194+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY194+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI194+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ194+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ194+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA194+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK194+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB194+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49735},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,{"$f":"D195+1","v":195},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1634.9623402609243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G196","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},403.64341483534548,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},270.30708787293304,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},171.24285932976173,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},226.64474017918309,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F196)","v":0},{"$f":"SUM($I$2:I196)","v":0},{"$f":"SUM($L$2:L196)","v":0},{"$f":"SUM($O$2:O196)","v":0},{"$f":"SUM($R$2:R196)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F196>0),F$2:$F196,G$2:$G196)/(SUMIF(F$2:$F196,\">0\",F$2:$F196))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I196>0),I$2:$I196,J$2:$J196)/(SUMIF(I$2:$I196,\">0\",I$2:$I196))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L196>0),L$2:$L196,M$2:$M196)/(SUMIF(L$2:$L196,\">0\",L$2:$L196))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O196>0),$O$2:O196,$P$2:P196)/(SUMIF($O$2:O196,\">0\",$O$2:O196))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R196>0),$R$2:R196,$S$2:S196)/(SUMIF($R$2:R196,\">0\",$R$2:R196))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG195)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG195)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH195)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH195)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI195)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI195)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ195)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ195)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK195)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK195)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},338.21438254996639,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG195+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX195+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH195+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY195+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI195+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ195+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ195+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA195+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK195+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB195+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49766},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,196,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1562.2235218457045,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G197","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},385.07888763128943,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},285.73725004683689,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},182.17531419866148,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},235.20011562258148,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F197)","v":0},{"$f":"SUM($I$2:I197)","v":0},{"$f":"SUM($L$2:L197)","v":0},{"$f":"SUM($O$2:O197)","v":0},{"$f":"SUM($R$2:R197)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F197>0),F$2:$F197,G$2:$G197)/(SUMIF(F$2:$F197,\">0\",F$2:$F197))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I197>0),I$2:$I197,J$2:$J197)/(SUMIF(I$2:$I197,\">0\",I$2:$I197))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L197>0),L$2:$L197,M$2:$M197)/(SUMIF(L$2:$L197,\">0\",L$2:$L197))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O197>0),$O$2:O197,$P$2:P197)/(SUMIF($O$2:O197,\">0\",$O$2:O197))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R197>0),$R$2:R197,$S$2:S197)/(SUMIF($R$2:R197,\">0\",$R$2:R197))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG196)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG196)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH196)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH196)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI196)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI196)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ196)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ196)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK196)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK196)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},343.55497010202669,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG196+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX196+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH196+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY196+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI196+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ196+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ196+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA196+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK196+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB196+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49796},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,197,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1681.7710481726717,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G198","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},426.29456566539778,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},269.16863302399315,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},201.36074760365676,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},251.25890385242951,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F198)","v":0},{"$f":"SUM($I$2:I198)","v":0},{"$f":"SUM($L$2:L198)","v":0},{"$f":"SUM($O$2:O198)","v":0},{"$f":"SUM($R$2:R198)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F198>0),F$2:$F198,G$2:$G198)/(SUMIF(F$2:$F198,\">0\",F$2:$F198))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I198>0),I$2:$I198,J$2:$J198)/(SUMIF(I$2:$I198,\">0\",I$2:$I198))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L198>0),L$2:$L198,M$2:$M198)/(SUMIF(L$2:$L198,\">0\",L$2:$L198))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O198>0),$O$2:O198,$P$2:P198)/(SUMIF($O$2:O198,\">0\",$O$2:O198))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R198>0),$R$2:R198,$S$2:S198)/(SUMIF($R$2:R198,\">0\",$R$2:R198))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG197)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG197)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH197)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH197)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI197)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI197)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ197)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ197)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK197)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK197)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},336.42309101214101,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG197+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX197+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH197+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY197+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI197+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ197+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ197+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA197+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK197+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB197+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49827},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,198,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1664.4522428040764,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G199","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},418.95602648764901,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},303.33152528283239,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},224.12151315634426,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},252.8402410110383,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F199)","v":0},{"$f":"SUM($I$2:I199)","v":0},{"$f":"SUM($L$2:L199)","v":0},{"$f":"SUM($O$2:O199)","v":0},{"$f":"SUM($R$2:R199)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F199>0),F$2:$F199,G$2:$G199)/(SUMIF(F$2:$F199,\">0\",F$2:$F199))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I199>0),I$2:$I199,J$2:$J199)/(SUMIF(I$2:$I199,\">0\",I$2:$I199))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L199>0),L$2:$L199,M$2:$M199)/(SUMIF(L$2:$L199,\">0\",L$2:$L199))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O199>0),$O$2:O199,$P$2:P199)/(SUMIF($O$2:O199,\">0\",$O$2:O199))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R199>0),$R$2:R199,$S$2:S199)/(SUMIF($R$2:R199,\">0\",$R$2:R199))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG198)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG198)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH198)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH198)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI198)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI198)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ198)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ198)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK198)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK198)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},347.14710979695911,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG198+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX198+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH198+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY198+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI198+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ198+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ198+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA198+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK198+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB198+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49857},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,199,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1763.9738071219915,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G200","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},401.00931585434921,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},289.88822939360784,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},211.16972896719813,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},261.90964880228256,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F200)","v":0},{"$f":"SUM($I$2:I200)","v":0},{"$f":"SUM($L$2:L200)","v":0},{"$f":"SUM($O$2:O200)","v":0},{"$f":"SUM($R$2:R200)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F200>0),F$2:$F200,G$2:$G200)/(SUMIF(F$2:$F200,\">0\",F$2:$F200))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I200>0),I$2:$I200,J$2:$J200)/(SUMIF(I$2:$I200,\">0\",I$2:$I200))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L200>0),L$2:$L200,M$2:$M200)/(SUMIF(L$2:$L200,\">0\",L$2:$L200))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O200>0),$O$2:O200,$P$2:P200)/(SUMIF($O$2:O200,\">0\",$O$2:O200))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R200>0),$R$2:R200,$S$2:S200)/(SUMIF($R$2:R200,\">0\",$R$2:R200))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG199)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG199)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH199)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH199)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI199)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI199)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ199)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ199)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK199)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK199)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},354.01639588856187,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG199+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX199+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH199+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY199+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI199+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ199+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ199+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA199+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK199+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB199+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49888},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,200,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2006.2112126148572,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G201","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},428.04757814539238,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},282.79933662995234,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},203.50266105285471,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},279.79208722854122,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F201)","v":0},{"$f":"SUM($I$2:I201)","v":0},{"$f":"SUM($L$2:L201)","v":0},{"$f":"SUM($O$2:O201)","v":0},{"$f":"SUM($R$2:R201)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F201>0),F$2:$F201,G$2:$G201)/(SUMIF(F$2:$F201,\">0\",F$2:$F201))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I201>0),I$2:$I201,J$2:$J201)/(SUMIF(I$2:$I201,\">0\",I$2:$I201))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L201>0),L$2:$L201,M$2:$M201)/(SUMIF(L$2:$L201,\">0\",L$2:$L201))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O201>0),$O$2:O201,$P$2:P201)/(SUMIF($O$2:O201,\">0\",$O$2:O201))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R201>0),$R$2:R201,$S$2:S201)/(SUMIF($R$2:R201,\">0\",$R$2:R201))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG200)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG200)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH200)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH200)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI200)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI200)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ200)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ200)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK200)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK200)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},372.55037954102119,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG200+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX200+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH200+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY200+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI200+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ200+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ200+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA200+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK200+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB200+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49919},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,201,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2286.2046357013733,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G202","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},466.07536487986164,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},264.21698664005697,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},205.51302231366961,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},292.99546659570194,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F202)","v":0},{"$f":"SUM($I$2:I202)","v":0},{"$f":"SUM($L$2:L202)","v":0},{"$f":"SUM($O$2:O202)","v":0},{"$f":"SUM($R$2:R202)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F202>0),F$2:$F202,G$2:$G202)/(SUMIF(F$2:$F202,\">0\",F$2:$F202))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I202>0),I$2:$I202,J$2:$J202)/(SUMIF(I$2:$I202,\">0\",I$2:$I202))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L202>0),L$2:$L202,M$2:$M202)/(SUMIF(L$2:$L202,\">0\",L$2:$L202))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O202>0),$O$2:O202,$P$2:P202)/(SUMIF($O$2:O202,\">0\",$O$2:O202))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R202>0),$R$2:R202,$S$2:S202)/(SUMIF($R$2:R202,\">0\",$R$2:R202))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG201)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG201)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH201)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH201)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI201)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI201)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ201)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ201)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK201)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK201)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},377.44366914840998,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG201+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX201+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH201+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY201+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI201+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ201+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ201+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA201+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK201+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB201+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49949},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,202,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2154.8260795340639,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G203","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},502.46510471792391,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},275.86873845006039,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},224.79768030415534,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},280.27175782575029,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F203)","v":0},{"$f":"SUM($I$2:I203)","v":0},{"$f":"SUM($L$2:L203)","v":0},{"$f":"SUM($O$2:O203)","v":0},{"$f":"SUM($R$2:R203)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F203>0),F$2:$F203,G$2:$G203)/(SUMIF(F$2:$F203,\">0\",F$2:$F203))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I203>0),I$2:$I203,J$2:$J203)/(SUMIF(I$2:$I203,\">0\",I$2:$I203))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L203>0),L$2:$L203,M$2:$M203)/(SUMIF(L$2:$L203,\">0\",L$2:$L203))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O203>0),$O$2:O203,$P$2:P203)/(SUMIF($O$2:O203,\">0\",$O$2:O203))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R203>0),$R$2:R203,$S$2:S203)/(SUMIF($R$2:R203,\">0\",$R$2:R203))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG202)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG202)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH202)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH202)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI202)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI202)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ202)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ202)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK202)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK202)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},400.8651942951945,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG202+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX202+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH202+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY202+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI202+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ202+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ202+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA202+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK202+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB202+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":49980},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,203,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2099.5693891018341,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G204","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},502.86628679983221,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},295.85405466763922,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},220.42452300182208,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},276.97735774880999,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F204)","v":0},{"$f":"SUM($I$2:I204)","v":0},{"$f":"SUM($L$2:L204)","v":0},{"$f":"SUM($O$2:O204)","v":0},{"$f":"SUM($R$2:R204)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F204>0),F$2:$F204,G$2:$G204)/(SUMIF(F$2:$F204,\">0\",F$2:$F204))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I204>0),I$2:$I204,J$2:$J204)/(SUMIF(I$2:$I204,\">0\",I$2:$I204))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L204>0),L$2:$L204,M$2:$M204)/(SUMIF(L$2:$L204,\">0\",L$2:$L204))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O204>0),$O$2:O204,$P$2:P204)/(SUMIF($O$2:O204,\">0\",$O$2:O204))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R204>0),$R$2:R204,$S$2:S204)/(SUMIF($R$2:R204,\">0\",$R$2:R204))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG203)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG203)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH203)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH203)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI203)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI203)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ203)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ203)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK203)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK203)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},433.62924114788024,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG203+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX203+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH203+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY203+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI203+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ203+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ203+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA203+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK203+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB203+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50010},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2036},17,204,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2359.9021323903598,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G205","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},509.1194375194375,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},297.66501297017771,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},229.26411667817342,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},290.04791012466819,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F205)","v":0},{"$f":"SUM($I$2:I205)","v":0},{"$f":"SUM($L$2:L205)","v":0},{"$f":"SUM($O$2:O205)","v":0},{"$f":"SUM($R$2:R205)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F205>0),F$2:$F205,G$2:$G205)/(SUMIF(F$2:$F205,\">0\",F$2:$F205))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I205>0),I$2:$I205,J$2:$J205)/(SUMIF(I$2:$I205,\">0\",I$2:$I205))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L205>0),L$2:$L205,M$2:$M205)/(SUMIF(L$2:$L205,\">0\",L$2:$L205))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O205>0),$O$2:O205,$P$2:P205)/(SUMIF($O$2:O205,\">0\",$O$2:O205))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R205>0),$R$2:R205,$S$2:S205)/(SUMIF($R$2:R205,\">0\",$R$2:R205))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG204)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG204)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH204)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH204)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI204)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI204)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ204)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ204)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK204)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK204)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},462.95881134830086,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG204+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX204+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH204+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY204+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI204+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ204+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ204+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA204+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK204+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB204+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50041},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,205,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2353.9221840304658,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G206","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},523.1708199190158,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},296.42185083585429,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},224.41465837981326,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},315.52343936849604,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F206)","v":0},{"$f":"SUM($I$2:I206)","v":0},{"$f":"SUM($L$2:L206)","v":0},{"$f":"SUM($O$2:O206)","v":0},{"$f":"SUM($R$2:R206)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F206>0),F$2:$F206,G$2:$G206)/(SUMIF(F$2:$F206,\">0\",F$2:$F206))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I206>0),I$2:$I206,J$2:$J206)/(SUMIF(I$2:$I206,\">0\",I$2:$I206))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L206>0),L$2:$L206,M$2:$M206)/(SUMIF(L$2:$L206,\">0\",L$2:$L206))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O206>0),$O$2:O206,$P$2:P206)/(SUMIF($O$2:O206,\">0\",$O$2:O206))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R206>0),$R$2:R206,$S$2:S206)/(SUMIF($R$2:R206,\">0\",$R$2:R206))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG205)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG205)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH205)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH205)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI205)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI205)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ205)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ205)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK205)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK205)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},457.51993941680837,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG205+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX205+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH205+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY205+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI205+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ205+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ205+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA205+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK205+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB205+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50072},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,206,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2519.2083412910224,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G207","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},526.18888882810688,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},296.40103071133507,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},216.64199464719272,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},319.23805203642763,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F207)","v":0},{"$f":"SUM($I$2:I207)","v":0},{"$f":"SUM($L$2:L207)","v":0},{"$f":"SUM($O$2:O207)","v":0},{"$f":"SUM($R$2:R207)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F207>0),F$2:$F207,G$2:$G207)/(SUMIF(F$2:$F207,\">0\",F$2:$F207))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I207>0),I$2:$I207,J$2:$J207)/(SUMIF(I$2:$I207,\">0\",I$2:$I207))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L207>0),L$2:$L207,M$2:$M207)/(SUMIF(L$2:$L207,\">0\",L$2:$L207))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O207>0),$O$2:O207,$P$2:P207)/(SUMIF($O$2:O207,\">0\",$O$2:O207))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R207>0),$R$2:R207,$S$2:S207)/(SUMIF($R$2:R207,\">0\",$R$2:R207))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG206)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG206)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH206)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH206)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI206)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI206)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ206)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ206)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK206)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK206)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},497.51922125020513,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG206+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX206+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH206+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY206+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI206+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ206+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ206+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA206+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK206+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB206+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50100},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,207,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2787.4504549635235,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G208","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},520.55728543012947,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},312.0323649868152,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},205.18724268094266,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},329.4935448977746,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F208)","v":0},{"$f":"SUM($I$2:I208)","v":0},{"$f":"SUM($L$2:L208)","v":0},{"$f":"SUM($O$2:O208)","v":0},{"$f":"SUM($R$2:R208)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F208>0),F$2:$F208,G$2:$G208)/(SUMIF(F$2:$F208,\">0\",F$2:$F208))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I208>0),I$2:$I208,J$2:$J208)/(SUMIF(I$2:$I208,\">0\",I$2:$I208))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L208>0),L$2:$L208,M$2:$M208)/(SUMIF(L$2:$L208,\">0\",L$2:$L208))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O208>0),$O$2:O208,$P$2:P208)/(SUMIF($O$2:O208,\">0\",$O$2:O208))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R208>0),$R$2:R208,$S$2:S208)/(SUMIF($R$2:R208,\">0\",$R$2:R208))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG207)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG207)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH207)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH207)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI207)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI207)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ207)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ207)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK207)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK207)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},513.37843429780992,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG207+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX207+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH207+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY207+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI207+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ207+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ207+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA207+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK207+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB207+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50131},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,208,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2710.6715944230941,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G209","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},540.25425647419161,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},327.13751970058627,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},206.85522445897553,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},365.00130696463799,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F209)","v":0},{"$f":"SUM($I$2:I209)","v":0},{"$f":"SUM($L$2:L209)","v":0},{"$f":"SUM($O$2:O209)","v":0},{"$f":"SUM($R$2:R209)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F209>0),F$2:$F209,G$2:$G209)/(SUMIF(F$2:$F209,\">0\",F$2:$F209))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I209>0),I$2:$I209,J$2:$J209)/(SUMIF(I$2:$I209,\">0\",I$2:$I209))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L209>0),L$2:$L209,M$2:$M209)/(SUMIF(L$2:$L209,\">0\",L$2:$L209))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O209>0),$O$2:O209,$P$2:P209)/(SUMIF($O$2:O209,\">0\",$O$2:O209))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R209>0),$R$2:R209,$S$2:S209)/(SUMIF($R$2:R209,\">0\",$R$2:R209))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG208)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG208)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH208)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH208)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI208)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI208)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ208)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ208)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK208)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK208)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},550.98470987446069,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG208+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX208+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH208+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY208+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI208+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ208+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ208+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA208+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK208+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB208+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50161},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,209,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2605.2963409108229,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G210","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},598.07863014569068,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},319.79494820360242,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},210.35285821985295,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},342.887814424498,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F210)","v":0},{"$f":"SUM($I$2:I210)","v":0},{"$f":"SUM($L$2:L210)","v":0},{"$f":"SUM($O$2:O210)","v":0},{"$f":"SUM($R$2:R210)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F210>0),F$2:$F210,G$2:$G210)/(SUMIF(F$2:$F210,\">0\",F$2:$F210))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I210>0),I$2:$I210,J$2:$J210)/(SUMIF(I$2:$I210,\">0\",I$2:$I210))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L210>0),L$2:$L210,M$2:$M210)/(SUMIF(L$2:$L210,\">0\",L$2:$L210))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O210>0),$O$2:O210,$P$2:P210)/(SUMIF($O$2:O210,\">0\",$O$2:O210))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R210>0),$R$2:R210,$S$2:S210)/(SUMIF($R$2:R210,\">0\",$R$2:R210))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG209)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG209)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH209)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH209)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI209)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI209)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ209)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ209)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK209)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK209)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},532.53259285751847,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG209+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX209+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH209+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY209+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI209+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ209+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ209+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA209+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK209+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB209+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50192},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,210,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2871.416475772472,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G211","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},663.19061830517091,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},319.77248639579898,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},205.54674407679164,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},362.99401880326423,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F211)","v":0},{"$f":"SUM($I$2:I211)","v":0},{"$f":"SUM($L$2:L211)","v":0},{"$f":"SUM($O$2:O211)","v":0},{"$f":"SUM($R$2:R211)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F211>0),F$2:$F211,G$2:$G211)/(SUMIF(F$2:$F211,\">0\",F$2:$F211))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I211>0),I$2:$I211,J$2:$J211)/(SUMIF(I$2:$I211,\">0\",I$2:$I211))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L211>0),L$2:$L211,M$2:$M211)/(SUMIF(L$2:$L211,\">0\",L$2:$L211))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O211>0),$O$2:O211,$P$2:P211)/(SUMIF($O$2:O211,\">0\",$O$2:O211))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R211>0),$R$2:R211,$S$2:S211)/(SUMIF($R$2:R211,\">0\",$R$2:R211))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG210)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG210)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH210)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH210)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI210)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI210)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ210)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ210)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK210)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK210)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},570.04479341357057,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG210+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX210+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH210+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY210+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI210+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ210+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ210+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA210+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK210+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB210+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50222},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,211,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2978.3161158648495,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G212","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},641.1013994005815,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},336.63636374115868,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},195.35502882610396,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},345.97594735655724,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F212)","v":0},{"$f":"SUM($I$2:I212)","v":0},{"$f":"SUM($L$2:L212)","v":0},{"$f":"SUM($O$2:O212)","v":0},{"$f":"SUM($R$2:R212)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F212>0),F$2:$F212,G$2:$G212)/(SUMIF(F$2:$F212,\">0\",F$2:$F212))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I212>0),I$2:$I212,J$2:$J212)/(SUMIF(I$2:$I212,\">0\",I$2:$I212))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L212>0),L$2:$L212,M$2:$M212)/(SUMIF(L$2:$L212,\">0\",L$2:$L212))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O212>0),$O$2:O212,$P$2:P212)/(SUMIF($O$2:O212,\">0\",$O$2:O212))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R212>0),$R$2:R212,$S$2:S212)/(SUMIF($R$2:R212,\">0\",$R$2:R212))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG211)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG211)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH211)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH211)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI211)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI211)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ211)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ211)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK211)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK211)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},568.53213131771315,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG211+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX211+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH211+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY211+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI211+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ211+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ211+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA211+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK211+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB211+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50253},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,212,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3047.2047253320475,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G213","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},662.06910235739576,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},310.65563832282442,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},211.10186708798639,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},359.03583183338503,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F213)","v":0},{"$f":"SUM($I$2:I213)","v":0},{"$f":"SUM($L$2:L213)","v":0},{"$f":"SUM($O$2:O213)","v":0},{"$f":"SUM($R$2:R213)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F213>0),F$2:$F213,G$2:$G213)/(SUMIF(F$2:$F213,\">0\",F$2:$F213))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I213>0),I$2:$I213,J$2:$J213)/(SUMIF(I$2:$I213,\">0\",I$2:$I213))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L213>0),L$2:$L213,M$2:$M213)/(SUMIF(L$2:$L213,\">0\",L$2:$L213))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O213>0),$O$2:O213,$P$2:P213)/(SUMIF($O$2:O213,\">0\",$O$2:O213))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R213>0),$R$2:R213,$S$2:S213)/(SUMIF($R$2:R213,\">0\",$R$2:R213))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG212)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG212)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH212)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH212)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI212)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI212)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ212)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ212)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK212)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK212)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},558.91975536117172,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG212+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX212+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH212+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY212+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI212+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ212+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ212+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA212+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK212+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB212+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50284},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,213,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2916.7488276882677,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G214","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},673.48663770797202,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},286.10661270611195,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},219.400234158026,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},380.87945801723515,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F214)","v":0},{"$f":"SUM($I$2:I214)","v":0},{"$f":"SUM($L$2:L214)","v":0},{"$f":"SUM($O$2:O214)","v":0},{"$f":"SUM($R$2:R214)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F214>0),F$2:$F214,G$2:$G214)/(SUMIF(F$2:$F214,\">0\",F$2:$F214))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I214>0),I$2:$I214,J$2:$J214)/(SUMIF(I$2:$I214,\">0\",I$2:$I214))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L214>0),L$2:$L214,M$2:$M214)/(SUMIF(L$2:$L214,\">0\",L$2:$L214))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O214>0),$O$2:O214,$P$2:P214)/(SUMIF($O$2:O214,\">0\",$O$2:O214))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R214>0),$R$2:R214,$S$2:S214)/(SUMIF($R$2:R214,\">0\",$R$2:R214))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG213)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG213)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH213)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH213)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI213)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI213)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ213)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ213)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK213)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK213)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},536.29083031504206,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG213+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX213+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH213+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY213+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI213+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ213+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ213+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA213+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK213+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB213+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50314},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,214,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3158.307295823734,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G215","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},638.4177406074084,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},273.05216710572154,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},208.03448742066686,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},367.82547757865001,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F215)","v":0},{"$f":"SUM($I$2:I215)","v":0},{"$f":"SUM($L$2:L215)","v":0},{"$f":"SUM($O$2:O215)","v":0},{"$f":"SUM($R$2:R215)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F215>0),F$2:$F215,G$2:$G215)/(SUMIF(F$2:$F215,\">0\",F$2:$F215))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I215>0),I$2:$I215,J$2:$J215)/(SUMIF(I$2:$I215,\">0\",I$2:$I215))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L215>0),L$2:$L215,M$2:$M215)/(SUMIF(L$2:$L215,\">0\",L$2:$L215))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O215>0),$O$2:O215,$P$2:P215)/(SUMIF($O$2:O215,\">0\",$O$2:O215))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R215>0),$R$2:R215,$S$2:S215)/(SUMIF($R$2:R215,\">0\",$R$2:R215))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG214)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG214)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH214)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH214)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI214)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI214)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ214)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ214)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK214)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK214)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},545.63004772519082,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG214+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX214+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH214+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY214+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI214+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ214+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ214+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA214+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK214+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB214+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50345},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,215,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2910.9815300597861,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G216","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},601.11915876275009,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},275.74816260543076,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},194.14779441639936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},370.58700588453053,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F216)","v":0},{"$f":"SUM($I$2:I216)","v":0},{"$f":"SUM($L$2:L216)","v":0},{"$f":"SUM($O$2:O216)","v":0},{"$f":"SUM($R$2:R216)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F216>0),F$2:$F216,G$2:$G216)/(SUMIF(F$2:$F216,\">0\",F$2:$F216))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I216>0),I$2:$I216,J$2:$J216)/(SUMIF(I$2:$I216,\">0\",I$2:$I216))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L216>0),L$2:$L216,M$2:$M216)/(SUMIF(L$2:$L216,\">0\",L$2:$L216))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O216>0),$O$2:O216,$P$2:P216)/(SUMIF($O$2:O216,\">0\",$O$2:O216))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R216>0),$R$2:R216,$S$2:S216)/(SUMIF($R$2:R216,\">0\",$R$2:R216))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG215)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG215)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH215)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH215)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI215)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI215)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ215)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ215)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK215)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK215)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},567.84608222984264,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG215+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX215+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH215+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY215+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI215+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ215+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ215+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA215+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK215+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB215+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50375},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2037},18,216,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3158.3491283105514,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G217","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},602.30807451651174,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},284.36267289509715,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},203.2093278360777,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},388.81008080488073,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F217)","v":0},{"$f":"SUM($I$2:I217)","v":0},{"$f":"SUM($L$2:L217)","v":0},{"$f":"SUM($O$2:O217)","v":0},{"$f":"SUM($R$2:R217)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F217>0),F$2:$F217,G$2:$G217)/(SUMIF(F$2:$F217,\">0\",F$2:$F217))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I217>0),I$2:$I217,J$2:$J217)/(SUMIF(I$2:$I217,\">0\",I$2:$I217))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L217>0),L$2:$L217,M$2:$M217)/(SUMIF(L$2:$L217,\">0\",L$2:$L217))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O217>0),$O$2:O217,$P$2:P217)/(SUMIF($O$2:O217,\">0\",$O$2:O217))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R217>0),$R$2:R217,$S$2:S217)/(SUMIF($R$2:R217,\">0\",$R$2:R217))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG216)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG216)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH216)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH216)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI216)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI216)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ216)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ216)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK216)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK216)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},535.50104440882922,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG216+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX216+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH216+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY216+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI216+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ216+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ216+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA216+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK216+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB216+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50406},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,217,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3413.1096087759774,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G218","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},565.21535688245638,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},311.62257909336523,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},199.60398346304569,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},393.1745424034051,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F218)","v":0},{"$f":"SUM($I$2:I218)","v":0},{"$f":"SUM($L$2:L218)","v":0},{"$f":"SUM($O$2:O218)","v":0},{"$f":"SUM($R$2:R218)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F218>0),F$2:$F218,G$2:$G218)/(SUMIF(F$2:$F218,\">0\",F$2:$F218))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I218>0),I$2:$I218,J$2:$J218)/(SUMIF(I$2:$I218,\">0\",I$2:$I218))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L218>0),L$2:$L218,M$2:$M218)/(SUMIF(L$2:$L218,\">0\",L$2:$L218))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O218>0),$O$2:O218,$P$2:P218)/(SUMIF($O$2:O218,\">0\",$O$2:O218))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R218>0),$R$2:R218,$S$2:S218)/(SUMIF($R$2:R218,\">0\",$R$2:R218))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG217)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG217)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH217)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH217)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI217)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI217)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ217)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ217)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK217)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK217)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},570.83618265109419,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG217+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX217+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH217+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY217+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI217+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ217+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ217+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA217+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK217+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB217+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50437},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,218,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3710.5333553444775,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G219","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},534.88433014464817,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},306.89240139711222,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},194.68385078392504,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},365.28807089833271,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F219)","v":0},{"$f":"SUM($I$2:I219)","v":0},{"$f":"SUM($L$2:L219)","v":0},{"$f":"SUM($O$2:O219)","v":0},{"$f":"SUM($R$2:R219)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F219>0),F$2:$F219,G$2:$G219)/(SUMIF(F$2:$F219,\">0\",F$2:$F219))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I219>0),I$2:$I219,J$2:$J219)/(SUMIF(I$2:$I219,\">0\",I$2:$I219))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L219>0),L$2:$L219,M$2:$M219)/(SUMIF(L$2:$L219,\">0\",L$2:$L219))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O219>0),$O$2:O219,$P$2:P219)/(SUMIF($O$2:O219,\">0\",$O$2:O219))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R219>0),$R$2:R219,$S$2:S219)/(SUMIF($R$2:R219,\">0\",$R$2:R219))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG218)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG218)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH218)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH218)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI218)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI218)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ218)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ218)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK218)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK218)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},558.7764755885803,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG218+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX218+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH218+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY218+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI218+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ218+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ218+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA218+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK218+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB218+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50465},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,219,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3426.7752098538426,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G220","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},498.57904386508102,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},287.41960417423923,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},196.01156331637927,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},376.25457788914554,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F220)","v":0},{"$f":"SUM($I$2:I220)","v":0},{"$f":"SUM($L$2:L220)","v":0},{"$f":"SUM($O$2:O220)","v":0},{"$f":"SUM($R$2:R220)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F220>0),F$2:$F220,G$2:$G220)/(SUMIF(F$2:$F220,\">0\",F$2:$F220))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I220>0),I$2:$I220,J$2:$J220)/(SUMIF(I$2:$I220,\">0\",I$2:$I220))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L220>0),L$2:$L220,M$2:$M220)/(SUMIF(L$2:$L220,\">0\",L$2:$L220))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O220>0),$O$2:O220,$P$2:P220)/(SUMIF($O$2:O220,\">0\",$O$2:O220))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R220>0),$R$2:R220,$S$2:S220)/(SUMIF($R$2:R220,\">0\",$R$2:R220))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG219)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG219)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH219)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH219)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI219)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI219)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ219)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ219)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK219)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK219)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},529.76385502085043,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG219+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX219+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH219+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY219+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI219+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ219+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ219+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA219+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK219+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB219+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50496},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,220,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3260.5620097996702,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G221","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},507.17715520741211,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},263.04696326204237,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},195.96063380390356,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},365.37226354591951,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F221)","v":0},{"$f":"SUM($I$2:I221)","v":0},{"$f":"SUM($L$2:L221)","v":0},{"$f":"SUM($O$2:O221)","v":0},{"$f":"SUM($R$2:R221)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F221>0),F$2:$F221,G$2:$G221)/(SUMIF(F$2:$F221,\">0\",F$2:$F221))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I221>0),I$2:$I221,J$2:$J221)/(SUMIF(I$2:$I221,\">0\",I$2:$I221))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L221>0),L$2:$L221,M$2:$M221)/(SUMIF(L$2:$L221,\">0\",L$2:$L221))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O221>0),$O$2:O221,$P$2:P221)/(SUMIF($O$2:O221,\">0\",$O$2:O221))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R221>0),$R$2:R221,$S$2:S221)/(SUMIF($R$2:R221,\">0\",$R$2:R221))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG220)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG220)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH220)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH220)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI220)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI220)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ220)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ220)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK220)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK220)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},517.19258274831213,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG220+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX220+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH220+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY220+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI220+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ220+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ220+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA220+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK220+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB220+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50526},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,221,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3488.6506358554611,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G222","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},470.37322659722025,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},269.0021580086451,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},191.46781817621169,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},371.52050310426438,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F222)","v":0},{"$f":"SUM($I$2:I222)","v":0},{"$f":"SUM($L$2:L222)","v":0},{"$f":"SUM($O$2:O222)","v":0},{"$f":"SUM($R$2:R222)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F222>0),F$2:$F222,G$2:$G222)/(SUMIF(F$2:$F222,\">0\",F$2:$F222))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I222>0),I$2:$I222,J$2:$J222)/(SUMIF(I$2:$I222,\">0\",I$2:$I222))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L222>0),L$2:$L222,M$2:$M222)/(SUMIF(L$2:$L222,\">0\",L$2:$L222))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O222>0),$O$2:O222,$P$2:P222)/(SUMIF($O$2:O222,\">0\",$O$2:O222))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R222>0),$R$2:R222,$S$2:S222)/(SUMIF($R$2:R222,\">0\",$R$2:R222))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG221)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG221)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH221)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH221)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI221)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI221)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ221)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ221)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK221)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK221)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},490.99275395222901,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG221+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX221+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH221+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY221+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI221+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ221+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ221+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA221+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK221+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB221+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50557},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,222,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3319.4362139730024,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G223","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},514.37205464639612,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},298.52557480217928,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},179.31919359801668,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},368.15759723286101,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F223)","v":0},{"$f":"SUM($I$2:I223)","v":0},{"$f":"SUM($L$2:L223)","v":0},{"$f":"SUM($O$2:O223)","v":0},{"$f":"SUM($R$2:R223)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F223>0),F$2:$F223,G$2:$G223)/(SUMIF(F$2:$F223,\">0\",F$2:$F223))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I223>0),I$2:$I223,J$2:$J223)/(SUMIF(I$2:$I223,\">0\",I$2:$I223))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L223>0),L$2:$L223,M$2:$M223)/(SUMIF(L$2:$L223,\">0\",L$2:$L223))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O223>0),$O$2:O223,$P$2:P223)/(SUMIF($O$2:O223,\">0\",$O$2:O223))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R223>0),$R$2:R223,$S$2:S223)/(SUMIF($R$2:R223,\">0\",$R$2:R223))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG222)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG222)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH222)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH222)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI222)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI222)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ222)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ222)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK222)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK222)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},522.69364841380082,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG222+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX222+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH222+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY222+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI222+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ222+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ222+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA222+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK222+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB222+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50587},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,223,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3221.852070593136,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G224","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},498.35835852238091,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},277.24997604995571,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},190.69481297806109,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},370.23921381309339,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F224)","v":0},{"$f":"SUM($I$2:I224)","v":0},{"$f":"SUM($L$2:L224)","v":0},{"$f":"SUM($O$2:O224)","v":0},{"$f":"SUM($R$2:R224)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F224>0),F$2:$F224,G$2:$G224)/(SUMIF(F$2:$F224,\">0\",F$2:$F224))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I224>0),I$2:$I224,J$2:$J224)/(SUMIF(I$2:$I224,\">0\",I$2:$I224))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L224>0),L$2:$L224,M$2:$M224)/(SUMIF(L$2:$L224,\">0\",L$2:$L224))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O224>0),$O$2:O224,$P$2:P224)/(SUMIF($O$2:O224,\">0\",$O$2:O224))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R224>0),$R$2:R224,$S$2:S224)/(SUMIF($R$2:R224,\">0\",$R$2:R224))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG223)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG223)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH223)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH223)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI223)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI223)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ223)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ223)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK223)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK223)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},519.89243232203114,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG223+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX223+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH223+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY223+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI223+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ223+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ223+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA223+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK223+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB223+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50618},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,224,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3177.2652512584655,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G225","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},543.14250594294504,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},281.75144990361963,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},197.14445634180902,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},345.24998148289654,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F225)","v":0},{"$f":"SUM($I$2:I225)","v":0},{"$f":"SUM($L$2:L225)","v":0},{"$f":"SUM($O$2:O225)","v":0},{"$f":"SUM($R$2:R225)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F225>0),F$2:$F225,G$2:$G225)/(SUMIF(F$2:$F225,\">0\",F$2:$F225))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I225>0),I$2:$I225,J$2:$J225)/(SUMIF(I$2:$I225,\">0\",I$2:$I225))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L225>0),L$2:$L225,M$2:$M225)/(SUMIF(L$2:$L225,\">0\",L$2:$L225))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O225>0),$O$2:O225,$P$2:P225)/(SUMIF($O$2:O225,\">0\",$O$2:O225))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R225>0),$R$2:R225,$S$2:S225)/(SUMIF($R$2:R225,\">0\",$R$2:R225))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG224)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG224)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH224)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH224)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI224)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI224)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ224)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ224)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK224)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK224)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},490.93256659272544,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG224+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX224+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH224+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY224+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI224+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ224+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ224+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA224+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK224+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB224+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50649},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,225,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3440.3990938671682,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G226","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},574.28939582622263,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},304.26056006388228,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},191.94599242065021,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},340.86721302764204,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F226)","v":0},{"$f":"SUM($I$2:I226)","v":0},{"$f":"SUM($L$2:L226)","v":0},{"$f":"SUM($O$2:O226)","v":0},{"$f":"SUM($R$2:R226)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F226>0),F$2:$F226,G$2:$G226)/(SUMIF(F$2:$F226,\">0\",F$2:$F226))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I226>0),I$2:$I226,J$2:$J226)/(SUMIF(I$2:$I226,\">0\",I$2:$I226))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L226>0),L$2:$L226,M$2:$M226)/(SUMIF(L$2:$L226,\">0\",L$2:$L226))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O226>0),$O$2:O226,$P$2:P226)/(SUMIF($O$2:O226,\">0\",$O$2:O226))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R226>0),$R$2:R226,$S$2:S226)/(SUMIF($R$2:R226,\">0\",$R$2:R226))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG225)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG225)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH225)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH225)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI225)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI225)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ225)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ225)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK225)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK225)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},508.20604111489814,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG225+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX225+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH225+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY225+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI225+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ225+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ225+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA225+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK225+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB225+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50679},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,226,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3433.4971363833797,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G227","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},554.54351693430954,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},321.07904427521834,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},188.54048239279325,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},368.33500862841493,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F227)","v":0},{"$f":"SUM($I$2:I227)","v":0},{"$f":"SUM($L$2:L227)","v":0},{"$f":"SUM($O$2:O227)","v":0},{"$f":"SUM($R$2:R227)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F227>0),F$2:$F227,G$2:$G227)/(SUMIF(F$2:$F227,\">0\",F$2:$F227))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I227>0),I$2:$I227,J$2:$J227)/(SUMIF(I$2:$I227,\">0\",I$2:$I227))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L227>0),L$2:$L227,M$2:$M227)/(SUMIF(L$2:$L227,\">0\",L$2:$L227))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O227>0),$O$2:O227,$P$2:P227)/(SUMIF($O$2:O227,\">0\",$O$2:O227))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R227>0),$R$2:R227,$S$2:S227)/(SUMIF($R$2:R227,\">0\",$R$2:R227))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG226)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG226)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH226)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH226)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI226)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI226)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ226)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ226)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK226)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK226)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},504.80982466573897,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG226+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX226+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH226+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY226+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI226+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ226+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ226+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA226+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK226+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB226+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50710},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,227,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3372.546427769752,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G228","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},518.64525663948996,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},300.07667177162267,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},204.07444116842342,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},394.36292524651338,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F228)","v":0},{"$f":"SUM($I$2:I228)","v":0},{"$f":"SUM($L$2:L228)","v":0},{"$f":"SUM($O$2:O228)","v":0},{"$f":"SUM($R$2:R228)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F228>0),F$2:$F228,G$2:$G228)/(SUMIF(F$2:$F228,\">0\",F$2:$F228))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I228>0),I$2:$I228,J$2:$J228)/(SUMIF(I$2:$I228,\">0\",I$2:$I228))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L228>0),L$2:$L228,M$2:$M228)/(SUMIF(L$2:$L228,\">0\",L$2:$L228))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O228>0),$O$2:O228,$P$2:P228)/(SUMIF($O$2:O228,\">0\",$O$2:O228))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R228>0),$R$2:R228,$S$2:S228)/(SUMIF($R$2:R228,\">0\",$R$2:R228))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG227)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG227)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH227)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH227)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI227)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI227)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ227)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ227)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK227)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK227)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},513.60081723326596,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG227+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX227+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH227+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY227+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI227+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ227+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ227+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA227+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK227+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB227+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50740},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2038},19,228,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3426.5471952308112,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G229","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},541.05973148921282,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},293.05742897421152,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},197.29584965375213,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},428.5064732979717,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F229)","v":0},{"$f":"SUM($I$2:I229)","v":0},{"$f":"SUM($L$2:L229)","v":0},{"$f":"SUM($O$2:O229)","v":0},{"$f":"SUM($R$2:R229)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F229>0),F$2:$F229,G$2:$G229)/(SUMIF(F$2:$F229,\">0\",F$2:$F229))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I229>0),I$2:$I229,J$2:$J229)/(SUMIF(I$2:$I229,\">0\",I$2:$I229))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L229>0),L$2:$L229,M$2:$M229)/(SUMIF(L$2:$L229,\">0\",L$2:$L229))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O229>0),$O$2:O229,$P$2:P229)/(SUMIF($O$2:O229,\">0\",$O$2:O229))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R229>0),$R$2:R229,$S$2:S229)/(SUMIF($R$2:R229,\">0\",$R$2:R229))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG228)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG228)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH228)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH228)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI228)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI228)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ228)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ228)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK228)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK228)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},538.08569709942367,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG228+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX228+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH228+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY228+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI228+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ228+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ228+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA228+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK228+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB228+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50771},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,229,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3481.4126158401182,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G230","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},552.24332938244083,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},289.21386174482899,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},188.73346845086175,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},437.32493020188997,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F230)","v":0},{"$f":"SUM($I$2:I230)","v":0},{"$f":"SUM($L$2:L230)","v":0},{"$f":"SUM($O$2:O230)","v":0},{"$f":"SUM($R$2:R230)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F230>0),F$2:$F230,G$2:$G230)/(SUMIF(F$2:$F230,\">0\",F$2:$F230))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I230>0),I$2:$I230,J$2:$J230)/(SUMIF(I$2:$I230,\">0\",I$2:$I230))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L230>0),L$2:$L230,M$2:$M230)/(SUMIF(L$2:$L230,\">0\",L$2:$L230))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O230>0),$O$2:O230,$P$2:P230)/(SUMIF($O$2:O230,\">0\",$O$2:O230))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R230>0),$R$2:R230,$S$2:S230)/(SUMIF($R$2:R230,\">0\",$R$2:R230))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG229)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG229)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH229)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH229)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI229)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI229)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ229)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ229)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK229)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK229)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},535.20199204955338,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG229+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX229+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH229+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY229+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI229+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ229+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ229+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA229+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK229+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB229+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50802},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,230,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3227.996340624909,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G231","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},596.8245914776619,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},303.28842484868517,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},178.95637403932699,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},473.43800818508754,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F231)","v":0},{"$f":"SUM($I$2:I231)","v":0},{"$f":"SUM($L$2:L231)","v":0},{"$f":"SUM($O$2:O231)","v":0},{"$f":"SUM($R$2:R231)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F231>0),F$2:$F231,G$2:$G231)/(SUMIF(F$2:$F231,\">0\",F$2:$F231))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I231>0),I$2:$I231,J$2:$J231)/(SUMIF(I$2:$I231,\">0\",I$2:$I231))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L231>0),L$2:$L231,M$2:$M231)/(SUMIF(L$2:$L231,\">0\",L$2:$L231))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O231>0),$O$2:O231,$P$2:P231)/(SUMIF($O$2:O231,\">0\",$O$2:O231))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R231>0),$R$2:R231,$S$2:S231)/(SUMIF($R$2:R231,\">0\",$R$2:R231))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG230)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG230)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH230)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH230)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI230)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI230)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ230)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ230)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK230)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK230)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},528.09761401045455,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG230+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX230+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH230+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY230+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI230+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ230+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ230+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA230+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK230+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB230+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50830},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,231,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3221.5204949764975,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G232","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},588.04172530081121,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},299.93790178313128,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},186.64880145052356,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},501.31691876468591,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F232)","v":0},{"$f":"SUM($I$2:I232)","v":0},{"$f":"SUM($L$2:L232)","v":0},{"$f":"SUM($O$2:O232)","v":0},{"$f":"SUM($R$2:R232)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F232>0),F$2:$F232,G$2:$G232)/(SUMIF(F$2:$F232,\">0\",F$2:$F232))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I232>0),I$2:$I232,J$2:$J232)/(SUMIF(I$2:$I232,\">0\",I$2:$I232))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L232>0),L$2:$L232,M$2:$M232)/(SUMIF(L$2:$L232,\">0\",L$2:$L232))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O232>0),$O$2:O232,$P$2:P232)/(SUMIF($O$2:O232,\">0\",$O$2:O232))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R232>0),$R$2:R232,$S$2:S232)/(SUMIF($R$2:R232,\">0\",$R$2:R232))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG231)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG231)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH231)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH231)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI231)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI231)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ231)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ231)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK231)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK231)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},525.26743702460351,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG231+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX231+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH231+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY231+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI231+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ231+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ231+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA231+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK231+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB231+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50861},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,232,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3247.1753248294553,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G233","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},567.82299799090458,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},280.90637831012333,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},188.91894151446985,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},500.45168165050552,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F233)","v":0},{"$f":"SUM($I$2:I233)","v":0},{"$f":"SUM($L$2:L233)","v":0},{"$f":"SUM($O$2:O233)","v":0},{"$f":"SUM($R$2:R233)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F233>0),F$2:$F233,G$2:$G233)/(SUMIF(F$2:$F233,\">0\",F$2:$F233))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I233>0),I$2:$I233,J$2:$J233)/(SUMIF(I$2:$I233,\">0\",I$2:$I233))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L233>0),L$2:$L233,M$2:$M233)/(SUMIF(L$2:$L233,\">0\",L$2:$L233))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O233>0),$O$2:O233,$P$2:P233)/(SUMIF($O$2:O233,\">0\",$O$2:O233))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R233>0),$R$2:R233,$S$2:S233)/(SUMIF($R$2:R233,\">0\",$R$2:R233))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG232)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG232)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH232)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH232)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI232)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI232)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ232)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ232)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK232)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK232)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},525.24261816686919,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG232+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX232+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH232+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY232+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI232+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ232+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ232+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA232+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK232+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB232+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50891},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,233,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3338.7683658509168,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G234","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},566.08554709554585,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},280.72610319438678,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},182.0003172970471,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},468.39727678920735,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F234)","v":0},{"$f":"SUM($I$2:I234)","v":0},{"$f":"SUM($L$2:L234)","v":0},{"$f":"SUM($O$2:O234)","v":0},{"$f":"SUM($R$2:R234)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F234>0),F$2:$F234,G$2:$G234)/(SUMIF(F$2:$F234,\">0\",F$2:$F234))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I234>0),I$2:$I234,J$2:$J234)/(SUMIF(I$2:$I234,\">0\",I$2:$I234))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L234>0),L$2:$L234,M$2:$M234)/(SUMIF(L$2:$L234,\">0\",L$2:$L234))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O234>0),$O$2:O234,$P$2:P234)/(SUMIF($O$2:O234,\">0\",$O$2:O234))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R234>0),$R$2:R234,$S$2:S234)/(SUMIF($R$2:R234,\">0\",$R$2:R234))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG233)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG233)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH233)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH233)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI233)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI233)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ233)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ233)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK233)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK233)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},500.63177295631618,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG233+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX233+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH233+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY233+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI233+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ233+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ233+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA233+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK233+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB233+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50922},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,234,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3508.8964483418781,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G235","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},571.03007441880857,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},254.24075907644894,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},176.57698139801096,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},511.77586107290841,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F235)","v":0},{"$f":"SUM($I$2:I235)","v":0},{"$f":"SUM($L$2:L235)","v":0},{"$f":"SUM($O$2:O235)","v":0},{"$f":"SUM($R$2:R235)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F235>0),F$2:$F235,G$2:$G235)/(SUMIF(F$2:$F235,\">0\",F$2:$F235))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I235>0),I$2:$I235,J$2:$J235)/(SUMIF(I$2:$I235,\">0\",I$2:$I235))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L235>0),L$2:$L235,M$2:$M235)/(SUMIF(L$2:$L235,\">0\",L$2:$L235))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O235>0),$O$2:O235,$P$2:P235)/(SUMIF($O$2:O235,\">0\",$O$2:O235))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R235>0),$R$2:R235,$S$2:S235)/(SUMIF($R$2:R235,\">0\",$R$2:R235))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG234)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG234)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH234)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH234)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI234)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI234)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ234)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ234)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK234)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK234)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},502.61196498372675,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG234+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX234+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH234+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY234+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI234+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ234+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ234+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA234+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK234+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB234+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50952},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,235,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3829.902807763001,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G236","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},582.8331533869341,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},243.65866905989691,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},166.25149560442429,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},513.72265983996749,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F236)","v":0},{"$f":"SUM($I$2:I236)","v":0},{"$f":"SUM($L$2:L236)","v":0},{"$f":"SUM($O$2:O236)","v":0},{"$f":"SUM($R$2:R236)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F236>0),F$2:$F236,G$2:$G236)/(SUMIF(F$2:$F236,\">0\",F$2:$F236))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I236>0),I$2:$I236,J$2:$J236)/(SUMIF(I$2:$I236,\">0\",I$2:$I236))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L236>0),L$2:$L236,M$2:$M236)/(SUMIF(L$2:$L236,\">0\",L$2:$L236))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O236>0),$O$2:O236,$P$2:P236)/(SUMIF($O$2:O236,\">0\",$O$2:O236))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R236>0),$R$2:R236,$S$2:S236)/(SUMIF($R$2:R236,\">0\",$R$2:R236))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG235)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG235)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH235)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH235)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI235)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI235)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ235)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ235)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK235)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK235)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},520.98998082053208,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG235+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX235+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH235+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY235+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI235+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ235+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ235+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA235+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK235+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB235+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":50983},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,236,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3732.1209504806575,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G237","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},586.93694790085021,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},257.12728779141645,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},166.79575973943457,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},559.23113030308787,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F237)","v":0},{"$f":"SUM($I$2:I237)","v":0},{"$f":"SUM($L$2:L237)","v":0},{"$f":"SUM($O$2:O237)","v":0},{"$f":"SUM($R$2:R237)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F237>0),F$2:$F237,G$2:$G237)/(SUMIF(F$2:$F237,\">0\",F$2:$F237))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I237>0),I$2:$I237,J$2:$J237)/(SUMIF(I$2:$I237,\">0\",I$2:$I237))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L237>0),L$2:$L237,M$2:$M237)/(SUMIF(L$2:$L237,\">0\",L$2:$L237))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O237>0),$O$2:O237,$P$2:P237)/(SUMIF($O$2:O237,\">0\",$O$2:O237))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R237>0),$R$2:R237,$S$2:S237)/(SUMIF($R$2:R237,\">0\",$R$2:R237))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG236)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG236)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH236)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH236)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI236)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI236)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ236)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ236)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK236)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK236)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},509.30467982940593,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG236+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX236+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH236+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY236+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI236+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ236+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ236+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA236+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK236+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB236+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51014},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,237,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3860.3584611491001,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G238","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},596.05637209386623,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},246.42505375543925,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},157.87618214301725,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},572.84602274240672,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F238)","v":0},{"$f":"SUM($I$2:I238)","v":0},{"$f":"SUM($L$2:L238)","v":0},{"$f":"SUM($O$2:O238)","v":0},{"$f":"SUM($R$2:R238)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F238>0),F$2:$F238,G$2:$G238)/(SUMIF(F$2:$F238,\">0\",F$2:$F238))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I238>0),I$2:$I238,J$2:$J238)/(SUMIF(I$2:$I238,\">0\",I$2:$I238))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L238>0),L$2:$L238,M$2:$M238)/(SUMIF(L$2:$L238,\">0\",L$2:$L238))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O238>0),$O$2:O238,$P$2:P238)/(SUMIF($O$2:O238,\">0\",$O$2:O238))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R238>0),$R$2:R238,$S$2:S238)/(SUMIF($R$2:R238,\">0\",$R$2:R238))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG237)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG237)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH237)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH237)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI237)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI237)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ237)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ237)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK237)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK237)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},493.91915856587985,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG237+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX237+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH237+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY237+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI237+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ237+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ237+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA237+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK237+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB237+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51044},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,238,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3680.4254492190471,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G239","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},594.23253142337035,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},266.11193977901519,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},152.90168221531644,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},533.19810942678862,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F239)","v":0},{"$f":"SUM($I$2:I239)","v":0},{"$f":"SUM($L$2:L239)","v":0},{"$f":"SUM($O$2:O239)","v":0},{"$f":"SUM($R$2:R239)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F239>0),F$2:$F239,G$2:$G239)/(SUMIF(F$2:$F239,\">0\",F$2:$F239))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I239>0),I$2:$I239,J$2:$J239)/(SUMIF(I$2:$I239,\">0\",I$2:$I239))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L239>0),L$2:$L239,M$2:$M239)/(SUMIF(L$2:$L239,\">0\",L$2:$L239))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O239>0),$O$2:O239,$P$2:P239)/(SUMIF($O$2:O239,\">0\",$O$2:O239))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R239>0),$R$2:R239,$S$2:S239)/(SUMIF($R$2:R239,\">0\",$R$2:R239))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG238)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG238)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH238)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH238)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI238)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI238)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ238)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ238)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK238)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK238)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},529.32627294505187,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG238+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX238+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH238+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY238+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI238+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ238+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ238+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA238+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK238+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB238+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51075},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,239,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3776.7206602345345,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G240","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},626.19942043701246,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},287.97486585074745,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},160.88790966083172,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},578.29397180368358,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F240)","v":0},{"$f":"SUM($I$2:I240)","v":0},{"$f":"SUM($L$2:L240)","v":0},{"$f":"SUM($O$2:O240)","v":0},{"$f":"SUM($R$2:R240)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F240>0),F$2:$F240,G$2:$G240)/(SUMIF(F$2:$F240,\">0\",F$2:$F240))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I240>0),I$2:$I240,J$2:$J240)/(SUMIF(I$2:$I240,\">0\",I$2:$I240))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L240>0),L$2:$L240,M$2:$M240)/(SUMIF(L$2:$L240,\">0\",L$2:$L240))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O240>0),$O$2:O240,$P$2:P240)/(SUMIF($O$2:O240,\">0\",$O$2:O240))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R240>0),$R$2:R240,$S$2:S240)/(SUMIF($R$2:R240,\">0\",$R$2:R240))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG239)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG239)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH239)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH239)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI239)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI239)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ239)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ239)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK239)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK239)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},540.70025272072473,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG239+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX239+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH239+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY239+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI239+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ239+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ239+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA239+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK239+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB239+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51105},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2039},20,240,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3586.3951557195305,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G241","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},610.79570401250635,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},291.42766797460473,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},172.9171418079963,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},578.35988527778773,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F241)","v":0},{"$f":"SUM($I$2:I241)","v":0},{"$f":"SUM($L$2:L241)","v":0},{"$f":"SUM($O$2:O241)","v":0},{"$f":"SUM($R$2:R241)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F241>0),F$2:$F241,G$2:$G241)/(SUMIF(F$2:$F241,\">0\",F$2:$F241))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I241>0),I$2:$I241,J$2:$J241)/(SUMIF(I$2:$I241,\">0\",I$2:$I241))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L241>0),L$2:$L241,M$2:$M241)/(SUMIF(L$2:$L241,\">0\",L$2:$L241))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O241>0),$O$2:O241,$P$2:P241)/(SUMIF($O$2:O241,\">0\",$O$2:O241))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R241>0),$R$2:R241,$S$2:S241)/(SUMIF($R$2:R241,\">0\",$R$2:R241))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG240)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG240)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH240)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH240)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI240)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI240)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ240)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ240)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK240)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK240)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},561.21814707057183,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG240+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX240+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH240+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY240+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI240+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ240+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ240+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA240+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK240+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB240+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51136},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,241,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},4009.3125406819681,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G242","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},587.81572375988469,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},279.29777256749657,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},177.19522342270102,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},580.55997011417435,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F242)","v":0},{"$f":"SUM($I$2:I242)","v":0},{"$f":"SUM($L$2:L242)","v":0},{"$f":"SUM($O$2:O242)","v":0},{"$f":"SUM($R$2:R242)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F242>0),F$2:$F242,G$2:$G242)/(SUMIF(F$2:$F242,\">0\",F$2:$F242))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I242>0),I$2:$I242,J$2:$J242)/(SUMIF(I$2:$I242,\">0\",I$2:$I242))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L242>0),L$2:$L242,M$2:$M242)/(SUMIF(L$2:$L242,\">0\",L$2:$L242))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O242>0),$O$2:O242,$P$2:P242)/(SUMIF($O$2:O242,\">0\",$O$2:O242))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R242>0),$R$2:R242,$S$2:S242)/(SUMIF($R$2:R242,\">0\",$R$2:R242))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG241)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG241)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH241)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH241)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI241)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI241)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ241)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ241)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK241)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK241)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},590.32846951860324,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG241+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX241+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH241+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY241+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI241+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ241+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ241+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA241+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK241+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB241+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51167},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,242,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3822.4367133529431,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G243","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},619.4374189856519,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},311.91004862080456,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},181.57914753578797,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},570.03233087221463,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F243)","v":0},{"$f":"SUM($I$2:I243)","v":0},{"$f":"SUM($L$2:L243)","v":0},{"$f":"SUM($O$2:O243)","v":0},{"$f":"SUM($R$2:R243)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F243>0),F$2:$F243,G$2:$G243)/(SUMIF(F$2:$F243,\">0\",F$2:$F243))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I243>0),I$2:$I243,J$2:$J243)/(SUMIF(I$2:$I243,\">0\",I$2:$I243))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L243>0),L$2:$L243,M$2:$M243)/(SUMIF(L$2:$L243,\">0\",L$2:$L243))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O243>0),$O$2:O243,$P$2:P243)/(SUMIF($O$2:O243,\">0\",$O$2:O243))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R243>0),$R$2:R243,$S$2:S243)/(SUMIF($R$2:R243,\">0\",$R$2:R243))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG242)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG242)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH242)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH242)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI242)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI242)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ242)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ242)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK242)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK242)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},614.36445819367873,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG242+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX242+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH242+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY242+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI242+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ242+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ242+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA242+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK242+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB242+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51196},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,243,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3883.6410645792917,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G244","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},625.89873766536118,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},339.666137435233,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},187.05912801655339,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},581.76332178338623,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F244)","v":0},{"$f":"SUM($I$2:I244)","v":0},{"$f":"SUM($L$2:L244)","v":0},{"$f":"SUM($O$2:O244)","v":0},{"$f":"SUM($R$2:R244)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F244>0),F$2:$F244,G$2:$G244)/(SUMIF(F$2:$F244,\">0\",F$2:$F244))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I244>0),I$2:$I244,J$2:$J244)/(SUMIF(I$2:$I244,\">0\",I$2:$I244))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L244>0),L$2:$L244,M$2:$M244)/(SUMIF(L$2:$L244,\">0\",L$2:$L244))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O244>0),$O$2:O244,$P$2:P244)/(SUMIF($O$2:O244,\">0\",$O$2:O244))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R244>0),$R$2:R244,$S$2:S244)/(SUMIF($R$2:R244,\">0\",$R$2:R244))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG243)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG243)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH243)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH243)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI243)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI243)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ243)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ243)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK243)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK243)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},602.18651296880569,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG243+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX243+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH243+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY243+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI243+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ243+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ243+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA243+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK243+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB243+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51227},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,244,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},4350.2853738768436,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G245","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},626.0838630260705,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},379.32734109671821,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},198.57477521796844,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},578.62437218820287,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F245)","v":0},{"$f":"SUM($I$2:I245)","v":0},{"$f":"SUM($L$2:L245)","v":0},{"$f":"SUM($O$2:O245)","v":0},{"$f":"SUM($R$2:R245)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F245>0),F$2:$F245,G$2:$G245)/(SUMIF(F$2:$F245,\">0\",F$2:$F245))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I245>0),I$2:$I245,J$2:$J245)/(SUMIF(I$2:$I245,\">0\",I$2:$I245))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L245>0),L$2:$L245,M$2:$M245)/(SUMIF(L$2:$L245,\">0\",L$2:$L245))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O245>0),$O$2:O245,$P$2:P245)/(SUMIF($O$2:O245,\">0\",$O$2:O245))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R245>0),$R$2:R245,$S$2:S245)/(SUMIF($R$2:R245,\">0\",$R$2:R245))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG244)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG244)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH244)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH244)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI244)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI244)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ244)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ244)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK244)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK244)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},637.6572572609017,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG244+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX244+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH244+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY244+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI244+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ244+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ244+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA244+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK244+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB244+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51257},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,245,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},4553.7965026406864,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G246","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},657.54901305563317,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},419.19527402574073,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},206.74527265163525,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},573.38681656930692,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F246)","v":0},{"$f":"SUM($I$2:I246)","v":0},{"$f":"SUM($L$2:L246)","v":0},{"$f":"SUM($O$2:O246)","v":0},{"$f":"SUM($R$2:R246)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F246>0),F$2:$F246,G$2:$G246)/(SUMIF(F$2:$F246,\">0\",F$2:$F246))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I246>0),I$2:$I246,J$2:$J246)/(SUMIF(I$2:$I246,\">0\",I$2:$I246))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L246>0),L$2:$L246,M$2:$M246)/(SUMIF(L$2:$L246,\">0\",L$2:$L246))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O246>0),$O$2:O246,$P$2:P246)/(SUMIF($O$2:O246,\">0\",$O$2:O246))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R246>0),$R$2:R246,$S$2:S246)/(SUMIF($R$2:R246,\">0\",$R$2:R246))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG245)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG245)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH245)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH245)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI245)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI245)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ245)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ245)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK245)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK245)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},682.45770269863408,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG245+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX245+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH245+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY245+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI245+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ245+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ245+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA245+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK245+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB245+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51288},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,246,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},4785.8367588538058,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G247","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},613.9494437806535,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},444.22466905218693,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},214.49349833972883,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},600.47478355773023,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F247)","v":0},{"$f":"SUM($I$2:I247)","v":0},{"$f":"SUM($L$2:L247)","v":0},{"$f":"SUM($O$2:O247)","v":0},{"$f":"SUM($R$2:R247)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F247>0),F$2:$F247,G$2:$G247)/(SUMIF(F$2:$F247,\">0\",F$2:$F247))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I247>0),I$2:$I247,J$2:$J247)/(SUMIF(I$2:$I247,\">0\",I$2:$I247))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L247>0),L$2:$L247,M$2:$M247)/(SUMIF(L$2:$L247,\">0\",L$2:$L247))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O247>0),$O$2:O247,$P$2:P247)/(SUMIF($O$2:O247,\">0\",$O$2:O247))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R247>0),$R$2:R247,$S$2:S247)/(SUMIF($R$2:R247,\">0\",$R$2:R247))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG246)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG246)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH246)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH246)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI246)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI246)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ246)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ246)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK246)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK246)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},697.12211764455947,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG246+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX246+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH246+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY246+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI246+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ246+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ246+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA246+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK246+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB246+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51318},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,247,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5328.8832385166634,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G248","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},659.06030075282638,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},460.02515206681375,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},221.74805627200499,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},595.03944376252855,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F248)","v":0},{"$f":"SUM($I$2:I248)","v":0},{"$f":"SUM($L$2:L248)","v":0},{"$f":"SUM($O$2:O248)","v":0},{"$f":"SUM($R$2:R248)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F248>0),F$2:$F248,G$2:$G248)/(SUMIF(F$2:$F248,\">0\",F$2:$F248))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I248>0),I$2:$I248,J$2:$J248)/(SUMIF(I$2:$I248,\">0\",I$2:$I248))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L248>0),L$2:$L248,M$2:$M248)/(SUMIF(L$2:$L248,\">0\",L$2:$L248))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O248>0),$O$2:O248,$P$2:P248)/(SUMIF($O$2:O248,\">0\",$O$2:O248))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R248>0),$R$2:R248,$S$2:S248)/(SUMIF($R$2:R248,\">0\",$R$2:R248))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG247)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG247)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH247)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH247)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI247)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI247)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ247)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ247)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK247)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK247)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},696.16155518449148,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG247+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX247+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH247+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY247+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI247+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ247+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ247+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA247+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK247+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB247+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51349},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,248,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5414.2086123116123,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G249","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},620.55570884595613,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},485.45377073243623,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},214.0044578895033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},642.98897129406419,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F249)","v":0},{"$f":"SUM($I$2:I249)","v":0},{"$f":"SUM($L$2:L249)","v":0},{"$f":"SUM($O$2:O249)","v":0},{"$f":"SUM($R$2:R249)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F249>0),F$2:$F249,G$2:$G249)/(SUMIF(F$2:$F249,\">0\",F$2:$F249))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I249>0),I$2:$I249,J$2:$J249)/(SUMIF(I$2:$I249,\">0\",I$2:$I249))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L249>0),L$2:$L249,M$2:$M249)/(SUMIF(L$2:$L249,\">0\",L$2:$L249))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O249>0),$O$2:O249,$P$2:P249)/(SUMIF($O$2:O249,\">0\",$O$2:O249))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R249>0),$R$2:R249,$S$2:S249)/(SUMIF($R$2:R249,\">0\",$R$2:R249))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG248)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG248)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH248)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH248)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI248)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI248)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ248)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ248)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK248)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK248)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},750.05739763010411,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG248+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX248+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH248+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY248+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI248+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ248+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ248+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA248+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK248+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB248+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51380},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,249,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5318.096736170658,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G250","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},640.87786326411856,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},448.02986918121354,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},228.78944125028656,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},646.62452442025904,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F250)","v":0},{"$f":"SUM($I$2:I250)","v":0},{"$f":"SUM($L$2:L250)","v":0},{"$f":"SUM($O$2:O250)","v":0},{"$f":"SUM($R$2:R250)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F250>0),F$2:$F250,G$2:$G250)/(SUMIF(F$2:$F250,\">0\",F$2:$F250))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I250>0),I$2:$I250,J$2:$J250)/(SUMIF(I$2:$I250,\">0\",I$2:$I250))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L250>0),L$2:$L250,M$2:$M250)/(SUMIF(L$2:$L250,\">0\",L$2:$L250))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O250>0),$O$2:O250,$P$2:P250)/(SUMIF($O$2:O250,\">0\",$O$2:O250))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R250>0),$R$2:R250,$S$2:S250)/(SUMIF($R$2:R250,\">0\",$R$2:R250))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG249)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG249)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH249)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH249)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI249)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI249)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ249)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ249)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK249)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK249)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},749.0238958076485,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG249+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX249+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH249+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY249+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI249+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ249+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ249+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA249+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK249+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB249+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51441},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2040},21,251,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5567.0876898501538,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G252","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},762.52028380260867,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},504.20416395498302,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},211.58640572503725,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},713.11968804903893,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F252)","v":0},{"$f":"SUM($I$2:I252)","v":0},{"$f":"SUM($L$2:L252)","v":0},{"$f":"SUM($O$2:O252)","v":0},{"$f":"SUM($R$2:R252)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F252>0),F$2:$F252,G$2:$G252)/(SUMIF(F$2:$F252,\">0\",F$2:$F252))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I252>0),I$2:$I252,J$2:$J252)/(SUMIF(I$2:$I252,\">0\",I$2:$I252))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L252>0),L$2:$L252,M$2:$M252)/(SUMIF(L$2:$L252,\">0\",L$2:$L252))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O252>0),$O$2:O252,$P$2:P252)/(SUMIF($O$2:O252,\">0\",$O$2:O252))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R252>0),$R$2:R252,$S$2:S252)/(SUMIF($R$2:R252,\">0\",$R$2:R252))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG251)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG251)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH251)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH251)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI251)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI251)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ251)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ251)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK251)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK251)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},740.0312496214417,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG251+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX251+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH251+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY251+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI251+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ251+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ251+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA251+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK251+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB251+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51502},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2041},22,253,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5479.0698072224659,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G254","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},886.11690046737215,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},472.89750115029926,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},213.72679375408231,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},617.82202371306403,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F254)","v":0},{"$f":"SUM($I$2:I254)","v":0},{"$f":"SUM($L$2:L254)","v":0},{"$f":"SUM($O$2:O254)","v":0},{"$f":"SUM($R$2:R254)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F254>0),F$2:$F254,G$2:$G254)/(SUMIF(F$2:$F254,\">0\",F$2:$F254))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I254>0),I$2:$I254,J$2:$J254)/(SUMIF(I$2:$I254,\">0\",I$2:$I254))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L254>0),L$2:$L254,M$2:$M254)/(SUMIF(L$2:$L254,\">0\",L$2:$L254))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O254>0),$O$2:O254,$P$2:P254)/(SUMIF($O$2:O254,\">0\",$O$2:O254))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R254>0),$R$2:R254,$S$2:S254)/(SUMIF($R$2:R254,\">0\",$R$2:R254))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG253)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG253)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH253)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH253)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI253)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI253)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ253)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ253)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK253)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK253)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},791.96805361174347,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG253+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX253+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH253+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY253+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI253+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ253+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ253+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA253+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK253+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB253+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51592},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2041},22,256,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5701.1799362727425,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G257","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},969.57397189064795,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},487.06498005758493,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},218.13308891769799,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},566.78714250939379,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F257)","v":0},{"$f":"SUM($I$2:I257)","v":0},{"$f":"SUM($L$2:L257)","v":0},{"$f":"SUM($O$2:O257)","v":0},{"$f":"SUM($R$2:R257)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F257>0),F$2:$F257,G$2:$G257)/(SUMIF(F$2:$F257,\">0\",F$2:$F257))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I257>0),I$2:$I257,J$2:$J257)/(SUMIF(I$2:$I257,\">0\",I$2:$I257))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L257>0),L$2:$L257,M$2:$M257)/(SUMIF(L$2:$L257,\">0\",L$2:$L257))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O257>0),$O$2:O257,$P$2:P257)/(SUMIF($O$2:O257,\">0\",$O$2:O257))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R257>0),$R$2:R257,$S$2:S257)/(SUMIF($R$2:R257,\">0\",$R$2:R257))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG256)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG256)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH256)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH256)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI256)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI256)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ256)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ256)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK256)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK256)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},758.82117459105416,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG256+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX256+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH256+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY256+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI256+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ256+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ256+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA256+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK256+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB256+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51683},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2041},22,{"$f":"D259+1","v":259},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5873.8042703425626,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G260","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},995.20424054393948,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},433.23552397131954,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},229.8167463407562,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},479.48963555080047,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F260)","v":0},{"$f":"SUM($I$2:I260)","v":0},{"$f":"SUM($L$2:L260)","v":0},{"$f":"SUM($O$2:O260)","v":0},{"$f":"SUM($R$2:R260)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F260>0),F$2:$F260,G$2:$G260)/(SUMIF(F$2:$F260,\">0\",F$2:$F260))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I260>0),I$2:$I260,J$2:$J260)/(SUMIF(I$2:$I260,\">0\",I$2:$I260))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L260>0),L$2:$L260,M$2:$M260)/(SUMIF(L$2:$L260,\">0\",L$2:$L260))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O260>0),$O$2:O260,$P$2:P260)/(SUMIF($O$2:O260,\">0\",$O$2:O260))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R260>0),$R$2:R260,$S$2:S260)/(SUMIF($R$2:R260,\">0\",$R$2:R260))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG259)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG259)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH259)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH259)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI259)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI259)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ259)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ259)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK259)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK259)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},750.67255386527688,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG259+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX259+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH259+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY259+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI259+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ259+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ259+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA259+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK259+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB259+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51775},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2041},22,262,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6291.6818187395893,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G263","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},941.88782170307377,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},473.92074364301027,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},248.01060007565806,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},479.45318700880972,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F263)","v":0},{"$f":"SUM($I$2:I263)","v":0},{"$f":"SUM($L$2:L263)","v":0},{"$f":"SUM($O$2:O263)","v":0},{"$f":"SUM($R$2:R263)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F263>0),F$2:$F263,G$2:$G263)/(SUMIF(F$2:$F263,\">0\",F$2:$F263))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I263>0),I$2:$I263,J$2:$J263)/(SUMIF(I$2:$I263,\">0\",I$2:$I263))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L263>0),L$2:$L263,M$2:$M263)/(SUMIF(L$2:$L263,\">0\",L$2:$L263))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O263>0),$O$2:O263,$P$2:P263)/(SUMIF($O$2:O263,\">0\",$O$2:O263))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R263>0),$R$2:R263,$S$2:S263)/(SUMIF($R$2:R263,\">0\",$R$2:R263))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG262)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG262)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH262)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH262)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI262)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI262)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ262)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ262)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK262)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK262)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},799.8804758433015,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG262+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX262+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH262+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY262+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI262+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ262+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ262+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA262+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK262+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB262+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51806},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2041},22,263,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5814.514003350735,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G264","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},983.56248003738585,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},468.77178039034987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},253.25467780457984,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},440.55494399400931,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F264)","v":0},{"$f":"SUM($I$2:I264)","v":0},{"$f":"SUM($L$2:L264)","v":0},{"$f":"SUM($O$2:O264)","v":0},{"$f":"SUM($R$2:R264)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F264>0),F$2:$F264,G$2:$G264)/(SUMIF(F$2:$F264,\">0\",F$2:$F264))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I264>0),I$2:$I264,J$2:$J264)/(SUMIF(I$2:$I264,\">0\",I$2:$I264))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L264>0),L$2:$L264,M$2:$M264)/(SUMIF(L$2:$L264,\">0\",L$2:$L264))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O264>0),$O$2:O264,$P$2:P264)/(SUMIF($O$2:O264,\">0\",$O$2:O264))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R264>0),$R$2:R264,$S$2:S264)/(SUMIF($R$2:R264,\">0\",$R$2:R264))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG263)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG263)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH263)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH263)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI263)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI263)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ263)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ263)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK263)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK263)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},800.24294645488146,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG263+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX263+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH263+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY263+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI263+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ263+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ263+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA263+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK263+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB263+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51867},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2042},23,265,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6032.7447448394923,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G266","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},966.74015884621008,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},513.0299680977264,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},229.15325929887661,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},388.53285126754332,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F266)","v":0},{"$f":"SUM($I$2:I266)","v":0},{"$f":"SUM($L$2:L266)","v":0},{"$f":"SUM($O$2:O266)","v":0},{"$f":"SUM($R$2:R266)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F266>0),F$2:$F266,G$2:$G266)/(SUMIF(F$2:$F266,\">0\",F$2:$F266))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I266>0),I$2:$I266,J$2:$J266)/(SUMIF(I$2:$I266,\">0\",I$2:$I266))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L266>0),L$2:$L266,M$2:$M266)/(SUMIF(L$2:$L266,\">0\",L$2:$L266))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O266>0),$O$2:O266,$P$2:P266)/(SUMIF($O$2:O266,\">0\",$O$2:O266))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R266>0),$R$2:R266,$S$2:S266)/(SUMIF($R$2:R266,\">0\",$R$2:R266))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG265)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG265)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH265)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH265)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI265)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI265)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ265)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ265)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK265)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK265)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},793.31816041640866,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG265+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX265+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH265+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY265+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI265+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ265+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ265+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA265+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK265+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB265+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":51957},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2042},23,268,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6175.5774977633337,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G269","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},859.45228251093033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},545.87449202946163,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},213.29632328055098,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},333.9559779005109,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F269)","v":0},{"$f":"SUM($I$2:I269)","v":0},{"$f":"SUM($L$2:L269)","v":0},{"$f":"SUM($O$2:O269)","v":0},{"$f":"SUM($R$2:R269)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F269>0),F$2:$F269,G$2:$G269)/(SUMIF(F$2:$F269,\">0\",F$2:$F269))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I269>0),I$2:$I269,J$2:$J269)/(SUMIF(I$2:$I269,\">0\",I$2:$I269))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L269>0),L$2:$L269,M$2:$M269)/(SUMIF(L$2:$L269,\">0\",L$2:$L269))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O269>0),$O$2:O269,$P$2:P269)/(SUMIF($O$2:O269,\">0\",$O$2:O269))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R269>0),$R$2:R269,$S$2:S269)/(SUMIF($R$2:R269,\">0\",$R$2:R269))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG268)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG268)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH268)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH268)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI268)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI268)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ268)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ268)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK268)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK268)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},783.57170623173681,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG268+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX268+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH268+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY268+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI268+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ268+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ268+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA268+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK268+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB268+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52079},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2042},23,272,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6175.2207679951171,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G273","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},747.08476456552921,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},386.26507714310344,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},160.64565761067757,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},331.19591754878309,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F273)","v":0},{"$f":"SUM($I$2:I273)","v":0},{"$f":"SUM($L$2:L273)","v":0},{"$f":"SUM($O$2:O273)","v":0},{"$f":"SUM($R$2:R273)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F273>0),F$2:$F273,G$2:$G273)/(SUMIF(F$2:$F273,\">0\",F$2:$F273))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I273>0),I$2:$I273,J$2:$J273)/(SUMIF(I$2:$I273,\">0\",I$2:$I273))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L273>0),L$2:$L273,M$2:$M273)/(SUMIF(L$2:$L273,\">0\",L$2:$L273))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O273>0),$O$2:O273,$P$2:P273)/(SUMIF($O$2:O273,\">0\",$O$2:O273))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R273>0),$R$2:R273,$S$2:S273)/(SUMIF($R$2:R273,\">0\",$R$2:R273))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG272)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG272)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH272)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH272)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI272)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI272)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ272)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ272)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK272)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK272)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},725.9576793678682,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG272+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX272+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH272+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY272+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI272+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ272+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ272+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA272+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK272+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB272+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52140},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2042},23,274,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5643.0847749040395,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G275","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},769.45895888998564,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},333.4464019080753,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},165.99563809959253,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},341.93323536415073,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F275)","v":0},{"$f":"SUM($I$2:I275)","v":0},{"$f":"SUM($L$2:L275)","v":0},{"$f":"SUM($O$2:O275)","v":0},{"$f":"SUM($R$2:R275)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F275>0),F$2:$F275,G$2:$G275)/(SUMIF(F$2:$F275,\">0\",F$2:$F275))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I275>0),I$2:$I275,J$2:$J275)/(SUMIF(I$2:$I275,\">0\",I$2:$I275))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L275>0),L$2:$L275,M$2:$M275)/(SUMIF(L$2:$L275,\">0\",L$2:$L275))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O275>0),$O$2:O275,$P$2:P275)/(SUMIF($O$2:O275,\">0\",$O$2:O275))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R275>0),$R$2:R275,$S$2:S275)/(SUMIF($R$2:R275,\">0\",$R$2:R275))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG274)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG274)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH274)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH274)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI274)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI274)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ274)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ274)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK274)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK274)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},651.09954632249367,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG274+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX274+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH274+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY274+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI274+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ274+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ274+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA274+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK274+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB274+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52232},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2043},24,277,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5520.2622693354551,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G278","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},829.80772327783495,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},374.50052912885224,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},177.53142966342963,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},358.78301029101709,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F278)","v":0},{"$f":"SUM($I$2:I278)","v":0},{"$f":"SUM($L$2:L278)","v":0},{"$f":"SUM($O$2:O278)","v":0},{"$f":"SUM($R$2:R278)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F278>0),F$2:$F278,G$2:$G278)/(SUMIF(F$2:$F278,\">0\",F$2:$F278))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I278>0),I$2:$I278,J$2:$J278)/(SUMIF(I$2:$I278,\">0\",I$2:$I278))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L278>0),L$2:$L278,M$2:$M278)/(SUMIF(L$2:$L278,\">0\",L$2:$L278))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O278>0),$O$2:O278,$P$2:P278)/(SUMIF($O$2:O278,\">0\",$O$2:O278))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R278>0),$R$2:R278,$S$2:S278)/(SUMIF($R$2:R278,\">0\",$R$2:R278))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG277)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG277)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH277)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH277)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI277)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI277)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ277)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ277)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK277)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK277)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},756.61608144517413,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG277+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX277+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH277+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY277+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI277+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ277+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ277+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA277+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK277+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB277+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52322},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2043},24,280,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5550.5897923872553,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G281","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},922.18249885960665,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},357.12265058874016,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},208.64468543803753,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},391.1025479955855,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F281)","v":0},{"$f":"SUM($I$2:I281)","v":0},{"$f":"SUM($L$2:L281)","v":0},{"$f":"SUM($O$2:O281)","v":0},{"$f":"SUM($R$2:R281)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F281>0),F$2:$F281,G$2:$G281)/(SUMIF(F$2:$F281,\">0\",F$2:$F281))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I281>0),I$2:$I281,J$2:$J281)/(SUMIF(I$2:$I281,\">0\",I$2:$I281))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L281>0),L$2:$L281,M$2:$M281)/(SUMIF(L$2:$L281,\">0\",L$2:$L281))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O281>0),$O$2:O281,$P$2:P281)/(SUMIF($O$2:O281,\">0\",$O$2:O281))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R281>0),$R$2:R281,$S$2:S281)/(SUMIF($R$2:R281,\">0\",$R$2:R281))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG280)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG280)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH280)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH280)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI280)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI280)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ280)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ280)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK280)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK280)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},745.73163846527302,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG280+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX280+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH280+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY280+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI280+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ280+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ280+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA280+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK280+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB280+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52413},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2043},24,283,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},7096.1913244918351,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G284","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},897.1324095853538,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},412.92539992213221,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},199.56916894581204,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},400.72920451638646,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F284)","v":0},{"$f":"SUM($I$2:I284)","v":0},{"$f":"SUM($L$2:L284)","v":0},{"$f":"SUM($O$2:O284)","v":0},{"$f":"SUM($R$2:R284)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F284>0),F$2:$F284,G$2:$G284)/(SUMIF(F$2:$F284,\">0\",F$2:$F284))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I284>0),I$2:$I284,J$2:$J284)/(SUMIF(I$2:$I284,\">0\",I$2:$I284))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L284>0),L$2:$L284,M$2:$M284)/(SUMIF(L$2:$L284,\">0\",L$2:$L284))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O284>0),$O$2:O284,$P$2:P284)/(SUMIF($O$2:O284,\">0\",$O$2:O284))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R284>0),$R$2:R284,$S$2:S284)/(SUMIF($R$2:R284,\">0\",$R$2:R284))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG283)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG283)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH283)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH283)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI283)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI283)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ283)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ283)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK283)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK283)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},723.48204347426793,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG283+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX283+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH283+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY283+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI283+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ283+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ283+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA283+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK283+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB283+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52444},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2043},24,284,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},7062.7156284245084,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G285","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},976.23754478690887,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},420.70552845757084,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},200.67538625792687,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},382.97398054438446,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F285)","v":0},{"$f":"SUM($I$2:I285)","v":0},{"$f":"SUM($L$2:L285)","v":0},{"$f":"SUM($O$2:O285)","v":0},{"$f":"SUM($R$2:R285)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F285>0),F$2:$F285,G$2:$G285)/(SUMIF(F$2:$F285,\">0\",F$2:$F285))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I285>0),I$2:$I285,J$2:$J285)/(SUMIF(I$2:$I285,\">0\",I$2:$I285))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L285>0),L$2:$L285,M$2:$M285)/(SUMIF(L$2:$L285,\">0\",L$2:$L285))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O285>0),$O$2:O285,$P$2:P285)/(SUMIF($O$2:O285,\">0\",$O$2:O285))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R285>0),$R$2:R285,$S$2:S285)/(SUMIF($R$2:R285,\">0\",$R$2:R285))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG284)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG284)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH284)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH284)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI284)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI284)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ284)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ284)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK284)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK284)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},708.70876892965077,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG284+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX284+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH284+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY284+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI284+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ284+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ284+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA284+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK284+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB284+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52505},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2043},24,286,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},7705.1055101873771,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G287","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},918.97061551350339,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},466.68421324841438,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},202.55273193161193,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},375.53524216664914,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F287)","v":0},{"$f":"SUM($I$2:I287)","v":0},{"$f":"SUM($L$2:L287)","v":0},{"$f":"SUM($O$2:O287)","v":0},{"$f":"SUM($R$2:R287)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F287>0),F$2:$F287,G$2:$G287)/(SUMIF(F$2:$F287,\">0\",F$2:$F287))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I287>0),I$2:$I287,J$2:$J287)/(SUMIF(I$2:$I287,\">0\",I$2:$I287))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L287>0),L$2:$L287,M$2:$M287)/(SUMIF(L$2:$L287,\">0\",L$2:$L287))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O287>0),$O$2:O287,$P$2:P287)/(SUMIF($O$2:O287,\">0\",$O$2:O287))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R287>0),$R$2:R287,$S$2:S287)/(SUMIF($R$2:R287,\">0\",$R$2:R287))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG286)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG286)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH286)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH286)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI286)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI286)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ286)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ286)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK286)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK286)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},796.53232908554639,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG286+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX286+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH286+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY286+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI286+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ286+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ286+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA286+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK286+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB286+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52597},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2044},25,289,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},8480.9510792419733,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G290","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1038.2703249630908,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},556.69992274317292,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},185.79543851297495,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},419.20509291987895,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F290)","v":0},{"$f":"SUM($I$2:I290)","v":0},{"$f":"SUM($L$2:L290)","v":0},{"$f":"SUM($O$2:O290)","v":0},{"$f":"SUM($R$2:R290)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F290>0),F$2:$F290,G$2:$G290)/(SUMIF(F$2:$F290,\">0\",F$2:$F290))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I290>0),I$2:$I290,J$2:$J290)/(SUMIF(I$2:$I290,\">0\",I$2:$I290))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L290>0),L$2:$L290,M$2:$M290)/(SUMIF(L$2:$L290,\">0\",L$2:$L290))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O290>0),$O$2:O290,$P$2:P290)/(SUMIF($O$2:O290,\">0\",$O$2:O290))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R290>0),$R$2:R290,$S$2:S290)/(SUMIF($R$2:R290,\">0\",$R$2:R290))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG289)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG289)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH289)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH289)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI289)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI289)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ289)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ289)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK289)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK289)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},808.15781666396822,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG289+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX289+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH289+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY289+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI289+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ289+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ289+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA289+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK289+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB289+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52718},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2044},25,293,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},8605.2396777840931,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G294","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1059.729401143853,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},581.59473253309329,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},212.04454685820843,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},504.34616319206373,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F294)","v":0},{"$f":"SUM($I$2:I294)","v":0},{"$f":"SUM($L$2:L294)","v":0},{"$f":"SUM($O$2:O294)","v":0},{"$f":"SUM($R$2:R294)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F294>0),F$2:$F294,G$2:$G294)/(SUMIF(F$2:$F294,\">0\",F$2:$F294))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I294>0),I$2:$I294,J$2:$J294)/(SUMIF(I$2:$I294,\">0\",I$2:$I294))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L294>0),L$2:$L294,M$2:$M294)/(SUMIF(L$2:$L294,\">0\",L$2:$L294))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O294>0),$O$2:O294,$P$2:P294)/(SUMIF($O$2:O294,\">0\",$O$2:O294))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R294>0),$R$2:R294,$S$2:S294)/(SUMIF($R$2:R294,\">0\",$R$2:R294))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG293)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG293)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH293)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH293)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI293)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI293)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ293)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ293)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK293)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK293)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},822.48545351185214,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG293+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX293+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH293+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY293+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI293+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ293+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ293+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA293+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK293+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB293+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52779},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2044},25,295,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},8814.49374389478,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G296","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1154.6574598418019,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},653.16559124148125,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},199.94762936434969,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},480.34675795629113,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F296)","v":0},{"$f":"SUM($I$2:I296)","v":0},{"$f":"SUM($L$2:L296)","v":0},{"$f":"SUM($O$2:O296)","v":0},{"$f":"SUM($R$2:R296)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F296>0),F$2:$F296,G$2:$G296)/(SUMIF(F$2:$F296,\">0\",F$2:$F296))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I296>0),I$2:$I296,J$2:$J296)/(SUMIF(I$2:$I296,\">0\",I$2:$I296))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L296>0),L$2:$L296,M$2:$M296)/(SUMIF(L$2:$L296,\">0\",L$2:$L296))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O296>0),$O$2:O296,$P$2:P296)/(SUMIF($O$2:O296,\">0\",$O$2:O296))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R296>0),$R$2:R296,$S$2:S296)/(SUMIF($R$2:R296,\">0\",$R$2:R296))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG295)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG295)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH295)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH295)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI295)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI295)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ295)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ295)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK295)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK295)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},913.50423917853118,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG295+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX295+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH295+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY295+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI295+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ295+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ295+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA295+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK295+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB295+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52871},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2044},25,298,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},9273.6626225564505,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G299","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1429.6241936258796,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},622.85035669849367,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},208.68266640446399,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},538.19693082994479,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F299)","v":0},{"$f":"SUM($I$2:I299)","v":0},{"$f":"SUM($L$2:L299)","v":0},{"$f":"SUM($O$2:O299)","v":0},{"$f":"SUM($R$2:R299)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F299>0),F$2:$F299,G$2:$G299)/(SUMIF(F$2:$F299,\">0\",F$2:$F299))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I299>0),I$2:$I299,J$2:$J299)/(SUMIF(I$2:$I299,\">0\",I$2:$I299))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L299>0),L$2:$L299,M$2:$M299)/(SUMIF(L$2:$L299,\">0\",L$2:$L299))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O299>0),$O$2:O299,$P$2:P299)/(SUMIF($O$2:O299,\">0\",$O$2:O299))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R299>0),$R$2:R299,$S$2:S299)/(SUMIF($R$2:R299,\">0\",$R$2:R299))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG298)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG298)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH298)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH298)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI298)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI298)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ298)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ298)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK298)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK298)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},975.72861543838155,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG298+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX298+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH298+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY298+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI298+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ298+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ298+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA298+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK298+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB298+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":52932},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2044},25,300,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},9821.5617913674268,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G301","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1676.0294553397655,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},642.53852932668462,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},227.84672274738259,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},546.35095630269882,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F301)","v":0},{"$f":"SUM($I$2:I301)","v":0},{"$f":"SUM($L$2:L301)","v":0},{"$f":"SUM($O$2:O301)","v":0},{"$f":"SUM($R$2:R301)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F301>0),F$2:$F301,G$2:$G301)/(SUMIF(F$2:$F301,\">0\",F$2:$F301))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I301>0),I$2:$I301,J$2:$J301)/(SUMIF(I$2:$I301,\">0\",I$2:$I301))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L301>0),L$2:$L301,M$2:$M301)/(SUMIF(L$2:$L301,\">0\",L$2:$L301))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O301>0),$O$2:O301,$P$2:P301)/(SUMIF($O$2:O301,\">0\",$O$2:O301))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R301>0),$R$2:R301,$S$2:S301)/(SUMIF($R$2:R301,\">0\",$R$2:R301))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG300)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG300)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH300)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH300)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI300)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI300)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ300)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ300)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK300)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK300)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1003.9956065560269,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG300+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX300+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH300+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY300+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI300+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ300+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ300+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA300+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK300+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB300+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53053},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2045},26,304,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},10889.074999262048,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G305","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1768.2541186395233,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},665.65323123971837,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},221.45142041215504,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},600.04817846595256,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F305)","v":0},{"$f":"SUM($I$2:I305)","v":0},{"$f":"SUM($L$2:L305)","v":0},{"$f":"SUM($O$2:O305)","v":0},{"$f":"SUM($R$2:R305)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F305>0),F$2:$F305,G$2:$G305)/(SUMIF(F$2:$F305,\">0\",F$2:$F305))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I305>0),I$2:$I305,J$2:$J305)/(SUMIF(I$2:$I305,\">0\",I$2:$I305))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L305>0),L$2:$L305,M$2:$M305)/(SUMIF(L$2:$L305,\">0\",L$2:$L305))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O305>0),$O$2:O305,$P$2:P305)/(SUMIF($O$2:O305,\">0\",$O$2:O305))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R305>0),$R$2:R305,$S$2:S305)/(SUMIF($R$2:R305,\">0\",$R$2:R305))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG304)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG304)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH304)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH304)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI304)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI304)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ304)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ304)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK304)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK304)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1142.8784325453366,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG304+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX304+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH304+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY304+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI304+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ304+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ304+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA304+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK304+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB304+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53083},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2045},26,305,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},11009.504506232874,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G306","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1665.056258567736,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},646.6598252049929,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},236.2959695278324,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},628.13594967946801,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F306)","v":0},{"$f":"SUM($I$2:I306)","v":0},{"$f":"SUM($L$2:L306)","v":0},{"$f":"SUM($O$2:O306)","v":0},{"$f":"SUM($R$2:R306)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F306>0),F$2:$F306,G$2:$G306)/(SUMIF(F$2:$F306,\">0\",F$2:$F306))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I306>0),I$2:$I306,J$2:$J306)/(SUMIF(I$2:$I306,\">0\",I$2:$I306))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L306>0),L$2:$L306,M$2:$M306)/(SUMIF(L$2:$L306,\">0\",L$2:$L306))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O306>0),$O$2:O306,$P$2:P306)/(SUMIF($O$2:O306,\">0\",$O$2:O306))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R306>0),$R$2:R306,$S$2:S306)/(SUMIF($R$2:R306,\">0\",$R$2:R306))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG305)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG305)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH305)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH305)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI305)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI305)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ305)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ305)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK305)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK305)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1186.3354593684298,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG305+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX305+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH305+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY305+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI305+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ305+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ305+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA305+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK305+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB305+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53144},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2045},26,307,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},11891.556215223352,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G308","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1617.6608728499939,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},594.07753513239129,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},240.17689754697142,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},648.15271950341526,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F308)","v":0},{"$f":"SUM($I$2:I308)","v":0},{"$f":"SUM($L$2:L308)","v":0},{"$f":"SUM($O$2:O308)","v":0},{"$f":"SUM($R$2:R308)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F308>0),F$2:$F308,G$2:$G308)/(SUMIF(F$2:$F308,\">0\",F$2:$F308))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I308>0),I$2:$I308,J$2:$J308)/(SUMIF(I$2:$I308,\">0\",I$2:$I308))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L308>0),L$2:$L308,M$2:$M308)/(SUMIF(L$2:$L308,\">0\",L$2:$L308))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O308>0),$O$2:O308,$P$2:P308)/(SUMIF($O$2:O308,\">0\",$O$2:O308))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R308>0),$R$2:R308,$S$2:S308)/(SUMIF($R$2:R308,\">0\",$R$2:R308))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG307)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG307)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH307)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH307)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI307)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI307)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ307)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ307)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK307)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK307)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1251.6059960922964,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG307+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX307+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH307+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY307+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI307+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ307+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ307+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA307+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK307+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB307+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53236},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2045},26,310,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},16160.88609054828,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G311","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1568.5035295673692,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},625.73546948290323,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},293.8409471961732,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},610.72763138936273,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F311)","v":0},{"$f":"SUM($I$2:I311)","v":0},{"$f":"SUM($L$2:L311)","v":0},{"$f":"SUM($O$2:O311)","v":0},{"$f":"SUM($R$2:R311)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F311>0),F$2:$F311,G$2:$G311)/(SUMIF(F$2:$F311,\">0\",F$2:$F311))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I311>0),I$2:$I311,J$2:$J311)/(SUMIF(I$2:$I311,\">0\",I$2:$I311))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L311>0),L$2:$L311,M$2:$M311)/(SUMIF(L$2:$L311,\">0\",L$2:$L311))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O311>0),$O$2:O311,$P$2:P311)/(SUMIF($O$2:O311,\">0\",$O$2:O311))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R311>0),$R$2:R311,$S$2:S311)/(SUMIF($R$2:R311,\">0\",$R$2:R311))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG310)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG310)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH310)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH310)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI310)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI310)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ310)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ310)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK310)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK310)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1273.2101321876016,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG310+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX310+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH310+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY310+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI310+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ310+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ310+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA310+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK310+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB310+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53359},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2046},27,314,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},18209.640680118271,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G315","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1557.2477767878738,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},761.61627324082838,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},338.05512408423721,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},540.08278369370407,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F315)","v":0},{"$f":"SUM($I$2:I315)","v":0},{"$f":"SUM($L$2:L315)","v":0},{"$f":"SUM($O$2:O315)","v":0},{"$f":"SUM($R$2:R315)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F315>0),F$2:$F315,G$2:$G315)/(SUMIF(F$2:$F315,\">0\",F$2:$F315))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I315>0),I$2:$I315,J$2:$J315)/(SUMIF(I$2:$I315,\">0\",I$2:$I315))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L315>0),L$2:$L315,M$2:$M315)/(SUMIF(L$2:$L315,\">0\",L$2:$L315))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O315>0),$O$2:O315,$P$2:P315)/(SUMIF($O$2:O315,\">0\",$O$2:O315))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R315>0),$R$2:R315,$S$2:S315)/(SUMIF($R$2:R315,\">0\",$R$2:R315))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG314)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG314)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH314)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH314)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI314)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI314)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ314)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ314)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK314)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK314)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1348.0169203179394,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG314+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX314+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH314+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY314+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI314+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ314+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ314+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA314+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK314+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB314+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53418},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2046},27,316,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},19100.231191113926,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G317","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1454.4435137505695,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},757.46491792398911,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},313.74507500801928,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},580.46987267417626,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F317)","v":0},{"$f":"SUM($I$2:I317)","v":0},{"$f":"SUM($L$2:L317)","v":0},{"$f":"SUM($O$2:O317)","v":0},{"$f":"SUM($R$2:R317)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F317>0),F$2:$F317,G$2:$G317)/(SUMIF(F$2:$F317,\">0\",F$2:$F317))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I317>0),I$2:$I317,J$2:$J317)/(SUMIF(I$2:$I317,\">0\",I$2:$I317))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L317>0),L$2:$L317,M$2:$M317)/(SUMIF(L$2:$L317,\">0\",L$2:$L317))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O317>0),$O$2:O317,$P$2:P317)/(SUMIF($O$2:O317,\">0\",$O$2:O317))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R317>0),$R$2:R317,$S$2:S317)/(SUMIF($R$2:R317,\">0\",$R$2:R317))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG316)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG316)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH316)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH316)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI316)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI316)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ316)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ316)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK316)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK316)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1291.6601359882375,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG316+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX316+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH316+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY316+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI316+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ316+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ316+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA316+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK316+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB316+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53509},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2046},27,319,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},17604.138511811045,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G320","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1441.2212213791195,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},720.46282189720864,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},278.543479057647,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},564.83953686775988,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F320)","v":0},{"$f":"SUM($I$2:I320)","v":0},{"$f":"SUM($L$2:L320)","v":0},{"$f":"SUM($O$2:O320)","v":0},{"$f":"SUM($R$2:R320)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F320>0),F$2:$F320,G$2:$G320)/(SUMIF(F$2:$F320,\">0\",F$2:$F320))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I320>0),I$2:$I320,J$2:$J320)/(SUMIF(I$2:$I320,\">0\",I$2:$I320))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L320>0),L$2:$L320,M$2:$M320)/(SUMIF(L$2:$L320,\">0\",L$2:$L320))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O320>0),$O$2:O320,$P$2:P320)/(SUMIF($O$2:O320,\">0\",$O$2:O320))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R320>0),$R$2:R320,$S$2:S320)/(SUMIF($R$2:R320,\">0\",$R$2:R320))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG319)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG319)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH319)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH319)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI319)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI319)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ319)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ319)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK319)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK319)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1406.4023455920067,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG319+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX319+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH319+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY319+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI319+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ319+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ319+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA319+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK319+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB319+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53571},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2046},{"$f":"IFERROR(ROUNDDOWN((D322-1)/12,0)+1,\"\")","v":27},321,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},16617.299415963069,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G322","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1481.4549389963149,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},700.20048154204449,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},282.86177418686003,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},541.53888155338814,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H322,K322,N322,Q322,T322)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F322)","v":0},{"$f":"SUM($I$2:I322)","v":0},{"$f":"SUM($L$2:L322)","v":0},{"$f":"SUM($O$2:O322)","v":0},{"$f":"SUM($R$2:R322)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F322>0),F$2:$F322,G$2:$G322)/(SUMIF(F$2:$F322,\">0\",F$2:$F322))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I322>0),I$2:$I322,J$2:$J322)/(SUMIF(I$2:$I322,\">0\",I$2:$I322))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L322>0),L$2:$L322,M$2:$M322)/(SUMIF(L$2:$L322,\">0\",L$2:$L322))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O322>0),$O$2:O322,$P$2:P322)/(SUMIF($O$2:O322,\">0\",$O$2:O322))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R322>0),$R$2:R322,$S$2:S322)/(SUMIF($R$2:R322,\">0\",$R$2:R322))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG321)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG321)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH321)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH321)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI321)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI321)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ321)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ321)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK321)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK321)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1329.7777673430951,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG321+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX321+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH321+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY321+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI321+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ321+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ321+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA321+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK321+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB321+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53693},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2047},28,325,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},16256.721387350128,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G326","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1605.2178974641072,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},808.7117942180098,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},314.69097498924765,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},641.87504795210714,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F326)","v":0},{"$f":"SUM($I$2:I326)","v":0},{"$f":"SUM($L$2:L326)","v":0},{"$f":"SUM($O$2:O326)","v":0},{"$f":"SUM($R$2:R326)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F326>0),F$2:$F326,G$2:$G326)/(SUMIF(F$2:$F326,\">0\",F$2:$F326))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I326>0),I$2:$I326,J$2:$J326)/(SUMIF(I$2:$I326,\">0\",I$2:$I326))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L326>0),L$2:$L326,M$2:$M326)/(SUMIF(L$2:$L326,\">0\",L$2:$L326))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O326>0),$O$2:O326,$P$2:P326)/(SUMIF($O$2:O326,\">0\",$O$2:O326))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R326>0),$R$2:R326,$S$2:S326)/(SUMIF($R$2:R326,\">0\",$R$2:R326))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG325)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG325)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH325)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH325)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI325)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI325)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ325)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ325)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK325)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK325)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1436.3191817250697,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG325+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX325+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH325+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY325+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI325+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ325+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ325+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA325+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK325+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB325+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53724},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2047},28,326,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},17708.614004208579,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G327","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1694.4181529060859,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},798.10521051476906,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},319.0808814776093,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},614.1933248448928,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F327)","v":0},{"$f":"SUM($I$2:I327)","v":0},{"$f":"SUM($L$2:L327)","v":0},{"$f":"SUM($O$2:O327)","v":0},{"$f":"SUM($R$2:R327)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F327>0),F$2:$F327,G$2:$G327)/(SUMIF(F$2:$F327,\">0\",F$2:$F327))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I327>0),I$2:$I327,J$2:$J327)/(SUMIF(I$2:$I327,\">0\",I$2:$I327))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L327>0),L$2:$L327,M$2:$M327)/(SUMIF(L$2:$L327,\">0\",L$2:$L327))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O327>0),$O$2:O327,$P$2:P327)/(SUMIF($O$2:O327,\">0\",$O$2:O327))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R327>0),$R$2:R327,$S$2:S327)/(SUMIF($R$2:R327,\">0\",$R$2:R327))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG326)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG326)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH326)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH326)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI326)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI326)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ326)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ326)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK326)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK326)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1411.6028583823627,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG326+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX326+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH326+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY326+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI326+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ326+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ326+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA326+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK326+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB326+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53783},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2047},28,328,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},18684.587404670518,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G329","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1622.9475710279607,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},802.12512878105156,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},320.04366169216422,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},609.82507989943554,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F329)","v":0},{"$f":"SUM($I$2:I329)","v":0},{"$f":"SUM($L$2:L329)","v":0},{"$f":"SUM($O$2:O329)","v":0},{"$f":"SUM($R$2:R329)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F329>0),F$2:$F329,G$2:$G329)/(SUMIF(F$2:$F329,\">0\",F$2:$F329))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I329>0),I$2:$I329,J$2:$J329)/(SUMIF(I$2:$I329,\">0\",I$2:$I329))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L329>0),L$2:$L329,M$2:$M329)/(SUMIF(L$2:$L329,\">0\",L$2:$L329))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O329>0),$O$2:O329,$P$2:P329)/(SUMIF($O$2:O329,\">0\",$O$2:O329))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R329>0),$R$2:R329,$S$2:S329)/(SUMIF($R$2:R329,\">0\",$R$2:R329))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG328)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG328)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH328)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH328)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI328)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI328)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ328)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ328)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK328)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK328)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1474.8951353380758,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG328+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX328+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH328+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY328+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI328+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ328+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ328+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA328+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK328+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB328+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53874},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2047},28,331,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},18100.715562327314,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G332","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1478.5144344221446,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},745.56881140401777,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},315.87355840054698,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},648.28303915941262,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F332)","v":0},{"$f":"SUM($I$2:I332)","v":0},{"$f":"SUM($L$2:L332)","v":0},{"$f":"SUM($O$2:O332)","v":0},{"$f":"SUM($R$2:R332)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F332>0),F$2:$F332,G$2:$G332)/(SUMIF(F$2:$F332,\">0\",F$2:$F332))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I332>0),I$2:$I332,J$2:$J332)/(SUMIF(I$2:$I332,\">0\",I$2:$I332))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L332>0),L$2:$L332,M$2:$M332)/(SUMIF(L$2:$L332,\">0\",L$2:$L332))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O332>0),$O$2:O332,$P$2:P332)/(SUMIF($O$2:O332,\">0\",$O$2:O332))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R332>0),$R$2:R332,$S$2:S332)/(SUMIF($R$2:R332,\">0\",$R$2:R332))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG331)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG331)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH331)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH331)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI331)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI331)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ331)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ331)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK331)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK331)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1461.0052544904813,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG331+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX331+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH331+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY331+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI331+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ331+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ331+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA331+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK331+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB331+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":53997},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2047},28,335,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},16485.435761175835,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G336","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1659.6208366577357,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},801.89629879357562,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},294.0398502232477,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},619.3949549123912,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F336)","v":0},{"$f":"SUM($I$2:I336)","v":0},{"$f":"SUM($L$2:L336)","v":0},{"$f":"SUM($O$2:O336)","v":0},{"$f":"SUM($R$2:R336)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F336>0),F$2:$F336,G$2:$G336)/(SUMIF(F$2:$F336,\">0\",F$2:$F336))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I336>0),I$2:$I336,J$2:$J336)/(SUMIF(I$2:$I336,\">0\",I$2:$I336))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L336>0),L$2:$L336,M$2:$M336)/(SUMIF(L$2:$L336,\">0\",L$2:$L336))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O336>0),$O$2:O336,$P$2:P336)/(SUMIF($O$2:O336,\">0\",$O$2:O336))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R336>0),$R$2:R336,$S$2:S336)/(SUMIF($R$2:R336,\">0\",$R$2:R336))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG335)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG335)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH335)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH335)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI335)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI335)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ335)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ335)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK335)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK335)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1458.8257522954873,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG335+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX335+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH335+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY335+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI335+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ335+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ335+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA335+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK335+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB335+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54058},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2048},29,337,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},16256.967480619784,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G338","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1493.7904864982884,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},782.63526457351009,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},295.9725807209785,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},725.91485719533523,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F338)","v":0},{"$f":"SUM($I$2:I338)","v":0},{"$f":"SUM($L$2:L338)","v":0},{"$f":"SUM($O$2:O338)","v":0},{"$f":"SUM($R$2:R338)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F338>0),F$2:$F338,G$2:$G338)/(SUMIF(F$2:$F338,\">0\",F$2:$F338))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I338>0),I$2:$I338,J$2:$J338)/(SUMIF(I$2:$I338,\">0\",I$2:$I338))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L338>0),L$2:$L338,M$2:$M338)/(SUMIF(L$2:$L338,\">0\",L$2:$L338))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O338>0),$O$2:O338,$P$2:P338)/(SUMIF($O$2:O338,\">0\",$O$2:O338))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R338>0),$R$2:R338,$S$2:S338)/(SUMIF($R$2:R338,\">0\",$R$2:R338))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG337)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG337)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH337)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH337)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI337)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI337)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ337)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ337)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK337)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK337)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1522.2005505308539,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG337+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX337+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH337+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY337+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI337+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ337+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ337+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA337+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK337+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB337+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54149},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2048},29,340,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},17222.056753775341,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G341","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1356.2598310298283,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},725.92703810557816,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},291.09087865825023,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},794.76377025121928,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F341)","v":0},{"$f":"SUM($I$2:I341)","v":0},{"$f":"SUM($L$2:L341)","v":0},{"$f":"SUM($O$2:O341)","v":0},{"$f":"SUM($R$2:R341)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F341>0),F$2:$F341,G$2:$G341)/(SUMIF(F$2:$F341,\">0\",F$2:$F341))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I341>0),I$2:$I341,J$2:$J341)/(SUMIF(I$2:$I341,\">0\",I$2:$I341))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L341>0),L$2:$L341,M$2:$M341)/(SUMIF(L$2:$L341,\">0\",L$2:$L341))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O341>0),$O$2:O341,$P$2:P341)/(SUMIF($O$2:O341,\">0\",$O$2:O341))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R341>0),$R$2:R341,$S$2:S341)/(SUMIF($R$2:R341,\">0\",$R$2:R341))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG340)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG340)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH340)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH340)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI340)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI340)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ340)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ340)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK340)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK340)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1581.9173415496141,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG340+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX340+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH340+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY340+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI340+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ340+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ340+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA340+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK340+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB340+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54210},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2048},29,342,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},17957.373333593037,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G343","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1473.569986872305,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},773.6952849182079,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},276.91095249073487,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},860.46536864931772,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F343)","v":0},{"$f":"SUM($I$2:I343)","v":0},{"$f":"SUM($L$2:L343)","v":0},{"$f":"SUM($O$2:O343)","v":0},{"$f":"SUM($R$2:R343)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F343>0),F$2:$F343,G$2:$G343)/(SUMIF(F$2:$F343,\">0\",F$2:$F343))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I343>0),I$2:$I343,J$2:$J343)/(SUMIF(I$2:$I343,\">0\",I$2:$I343))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L343>0),L$2:$L343,M$2:$M343)/(SUMIF(L$2:$L343,\">0\",L$2:$L343))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O343>0),$O$2:O343,$P$2:P343)/(SUMIF($O$2:O343,\">0\",$O$2:O343))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R343>0),$R$2:R343,$S$2:S343)/(SUMIF($R$2:R343,\">0\",$R$2:R343))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG342)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG342)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH342)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH342)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI342)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI342)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ342)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ342)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK342)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK342)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1554.6218705074527,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG342+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX342+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH342+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY342+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI342+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ342+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ342+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA342+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK342+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB342+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54332},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2048},29,346,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},21054.85820753517,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G347","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1623.6692114918717,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},840.93596614924115,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},319.700843103718,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},982.93300571642772,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F347)","v":0},{"$f":"SUM($I$2:I347)","v":0},{"$f":"SUM($L$2:L347)","v":0},{"$f":"SUM($O$2:O347)","v":0},{"$f":"SUM($R$2:R347)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F347>0),F$2:$F347,G$2:$G347)/(SUMIF(F$2:$F347,\">0\",F$2:$F347))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I347>0),I$2:$I347,J$2:$J347)/(SUMIF(I$2:$I347,\">0\",I$2:$I347))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L347>0),L$2:$L347,M$2:$M347)/(SUMIF(L$2:$L347,\">0\",L$2:$L347))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O347>0),$O$2:O347,$P$2:P347)/(SUMIF($O$2:O347,\">0\",$O$2:O347))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R347>0),$R$2:R347,$S$2:S347)/(SUMIF($R$2:R347,\">0\",$R$2:R347))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG346)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG346)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH346)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH346)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI346)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI346)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ346)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ346)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK346)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK346)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1481.5692576290287,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG346+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX346+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH346+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY346+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI346+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ346+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ346+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA346+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK346+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB346+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54363},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2048},29,347,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},20804.798532453409,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G348","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1662.8094970984987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},781.00335835186695,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},299.41583877664596,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1012.4421590051755,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F348)","v":0},{"$f":"SUM($I$2:I348)","v":0},{"$f":"SUM($L$2:L348)","v":0},{"$f":"SUM($O$2:O348)","v":0},{"$f":"SUM($R$2:R348)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F348>0),F$2:$F348,G$2:$G348)/(SUMIF(F$2:$F348,\">0\",F$2:$F348))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I348>0),I$2:$I348,J$2:$J348)/(SUMIF(I$2:$I348,\">0\",I$2:$I348))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L348>0),L$2:$L348,M$2:$M348)/(SUMIF(L$2:$L348,\">0\",L$2:$L348))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O348>0),$O$2:O348,$P$2:P348)/(SUMIF($O$2:O348,\">0\",$O$2:O348))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R348>0),$R$2:R348,$S$2:S348)/(SUMIF($R$2:R348,\">0\",$R$2:R348))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG347)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG347)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH347)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH347)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI347)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI347)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ347)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ347)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK347)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK347)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1562.5776675700408,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG347+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX347+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH347+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY347+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI347+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ347+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ347+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA347+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK347+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB347+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54483},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2049},30,351,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},18537.666004667102,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G352","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2016.4072551080919,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},720.9615753200801,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},339.03352488950668,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},949.65413916908813,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F352)","v":0},{"$f":"SUM($I$2:I352)","v":0},{"$f":"SUM($L$2:L352)","v":0},{"$f":"SUM($O$2:O352)","v":0},{"$f":"SUM($R$2:R352)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F352>0),F$2:$F352,G$2:$G352)/(SUMIF(F$2:$F352,\">0\",F$2:$F352))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I352>0),I$2:$I352,J$2:$J352)/(SUMIF(I$2:$I352,\">0\",I$2:$I352))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L352>0),L$2:$L352,M$2:$M352)/(SUMIF(L$2:$L352,\">0\",L$2:$L352))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O352>0),$O$2:O352,$P$2:P352)/(SUMIF($O$2:O352,\">0\",$O$2:O352))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R352>0),$R$2:R352,$S$2:S352)/(SUMIF($R$2:R352,\">0\",$R$2:R352))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG351)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG351)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH351)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH351)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI351)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI351)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ351)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ351)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK351)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK351)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1632.4824682845212,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG351+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX351+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH351+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY351+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI351+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ351+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ351+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA351+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK351+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB351+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54514},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2049},30,352,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},19136.528026199212,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G353","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2146.4327014842875,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},675.21544899769958,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},340.74402325983607,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},962.08424730973172,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F353)","v":0},{"$f":"SUM($I$2:I353)","v":0},{"$f":"SUM($L$2:L353)","v":0},{"$f":"SUM($O$2:O353)","v":0},{"$f":"SUM($R$2:R353)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F353>0),F$2:$F353,G$2:$G353)/(SUMIF(F$2:$F353,\">0\",F$2:$F353))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I353>0),I$2:$I353,J$2:$J353)/(SUMIF(I$2:$I353,\">0\",I$2:$I353))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L353>0),L$2:$L353,M$2:$M353)/(SUMIF(L$2:$L353,\">0\",L$2:$L353))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O353>0),$O$2:O353,$P$2:P353)/(SUMIF($O$2:O353,\">0\",$O$2:O353))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R353>0),$R$2:R353,$S$2:S353)/(SUMIF($R$2:R353,\">0\",$R$2:R353))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG352)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG352)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH352)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH352)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI352)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI352)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ352)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ352)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK352)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK352)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1663.1247547671067,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG352+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX352+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH352+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY352+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI352+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ352+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ352+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA352+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK352+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB352+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54636},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2049},30,356,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},25231.133570660153,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G357","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2462.4634098747406,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},849.84003236273452,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},383.11592637093185,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},904.08909741662524,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F357)","v":0},{"$f":"SUM($I$2:I357)","v":0},{"$f":"SUM($L$2:L357)","v":0},{"$f":"SUM($O$2:O357)","v":0},{"$f":"SUM($R$2:R357)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F357>0),F$2:$F357,G$2:$G357)/(SUMIF(F$2:$F357,\">0\",F$2:$F357))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I357>0),I$2:$I357,J$2:$J357)/(SUMIF(I$2:$I357,\">0\",I$2:$I357))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L357>0),L$2:$L357,M$2:$M357)/(SUMIF(L$2:$L357,\">0\",L$2:$L357))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O357>0),$O$2:O357,$P$2:P357)/(SUMIF($O$2:O357,\">0\",$O$2:O357))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R357>0),$R$2:R357,$S$2:S357)/(SUMIF($R$2:R357,\">0\",$R$2:R357))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG356)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG356)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH356)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH356)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI356)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI356)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ356)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ356)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK356)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK356)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1665.0558021455247,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG356+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX356+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH356+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY356+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI356+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ356+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ356+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA356+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK356+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB356+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54697},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2049},30,358,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},28260.48258717456,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G359","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2168.5002713879599,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},940.46022381347677,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},380.2240777450499,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},984.28699761317932,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F359)","v":0},{"$f":"SUM($I$2:I359)","v":0},{"$f":"SUM($L$2:L359)","v":0},{"$f":"SUM($O$2:O359)","v":0},{"$f":"SUM($R$2:R359)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F359>0),F$2:$F359,G$2:$G359)/(SUMIF(F$2:$F359,\">0\",F$2:$F359))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I359>0),I$2:$I359,J$2:$J359)/(SUMIF(I$2:$I359,\">0\",I$2:$I359))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L359>0),L$2:$L359,M$2:$M359)/(SUMIF(L$2:$L359,\">0\",L$2:$L359))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O359>0),$O$2:O359,$P$2:P359)/(SUMIF($O$2:O359,\">0\",$O$2:O359))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R359>0),$R$2:R359,$S$2:S359)/(SUMIF($R$2:R359,\">0\",$R$2:R359))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG358)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG358)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH358)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH358)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI358)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI358)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ358)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ358)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK358)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK358)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1698.4966964207586,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG358+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX358+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH358+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY358+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI358+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ358+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ358+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA358+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK358+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB358+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54820},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2050},31,362,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},31279.256107253768,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G363","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2275.6768946705092,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},841.27558262980449,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},338.66933624822155,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},904.73180221000155,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F363)","v":0},{"$f":"SUM($I$2:I363)","v":0},{"$f":"SUM($L$2:L363)","v":0},{"$f":"SUM($O$2:O363)","v":0},{"$f":"SUM($R$2:R363)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F363>0),F$2:$F363,G$2:$G363)/(SUMIF(F$2:$F363,\">0\",F$2:$F363))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I363>0),I$2:$I363,J$2:$J363)/(SUMIF(I$2:$I363,\">0\",I$2:$I363))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L363>0),L$2:$L363,M$2:$M363)/(SUMIF(L$2:$L363,\">0\",L$2:$L363))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O363>0),$O$2:O363,$P$2:P363)/(SUMIF($O$2:O363,\">0\",$O$2:O363))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R363>0),$R$2:R363,$S$2:S363)/(SUMIF($R$2:R363,\">0\",$R$2:R363))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG362)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG362)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH362)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH362)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI362)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI362)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ362)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ362)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK362)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK362)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1776.8526797861439,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG362+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX362+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH362+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY362+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI362+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ362+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ362+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA362+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK362+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB362+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54848},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2050},31,363,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},33467.358197662732,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G364","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2467.6808443794007,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},862.12468993007087,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},329.15775875297373,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},913.20436268918161,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F364)","v":0},{"$f":"SUM($I$2:I364)","v":0},{"$f":"SUM($L$2:L364)","v":0},{"$f":"SUM($O$2:O364)","v":0},{"$f":"SUM($R$2:R364)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F364>0),F$2:$F364,G$2:$G364)/(SUMIF(F$2:$F364,\">0\",F$2:$F364))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I364>0),I$2:$I364,J$2:$J364)/(SUMIF(I$2:$I364,\">0\",I$2:$I364))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L364>0),L$2:$L364,M$2:$M364)/(SUMIF(L$2:$L364,\">0\",L$2:$L364))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O364>0),$O$2:O364,$P$2:P364)/(SUMIF($O$2:O364,\">0\",$O$2:O364))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R364>0),$R$2:R364,$S$2:S364)/(SUMIF($R$2:R364,\">0\",$R$2:R364))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG363)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG363)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH363)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH363)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI363)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI363)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ363)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ363)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK363)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK363)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1864.0428955811424,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG363+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX363+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH363+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY363+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI363+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ363+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ363+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA363+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK363+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB363+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":54970},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2050},31,367,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},42105.607957044085,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G368","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2788.8213934764522,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},811.50106239155059,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},354.06883882128409,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},900.30876712273778,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F368)","v":0},{"$f":"SUM($I$2:I368)","v":0},{"$f":"SUM($L$2:L368)","v":0},{"$f":"SUM($O$2:O368)","v":0},{"$f":"SUM($R$2:R368)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F368>0),F$2:$F368,G$2:$G368)/(SUMIF(F$2:$F368,\">0\",F$2:$F368))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I368>0),I$2:$I368,J$2:$J368)/(SUMIF(I$2:$I368,\">0\",I$2:$I368))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L368>0),L$2:$L368,M$2:$M368)/(SUMIF(L$2:$L368,\">0\",L$2:$L368))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O368>0),$O$2:O368,$P$2:P368)/(SUMIF($O$2:O368,\">0\",$O$2:O368))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R368>0),$R$2:R368,$S$2:S368)/(SUMIF($R$2:R368,\">0\",$R$2:R368))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG367)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG367)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH367)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH367)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI367)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI367)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ367)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ367)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK367)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK367)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2026.6387243195925,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG367+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX367+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH367+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY367+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI367+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ367+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ367+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA367+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK367+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB367+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55001},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2050},31,368,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},40680.298697393846,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G369","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2951.8604855105382,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},713.9128300902745,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},338.61280927905801,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},933.51792800130704,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F369)","v":0},{"$f":"SUM($I$2:I369)","v":0},{"$f":"SUM($L$2:L369)","v":0},{"$f":"SUM($O$2:O369)","v":0},{"$f":"SUM($R$2:R369)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F369>0),F$2:$F369,G$2:$G369)/(SUMIF(F$2:$F369,\">0\",F$2:$F369))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I369>0),I$2:$I369,J$2:$J369)/(SUMIF(I$2:$I369,\">0\",I$2:$I369))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L369>0),L$2:$L369,M$2:$M369)/(SUMIF(L$2:$L369,\">0\",L$2:$L369))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O369>0),$O$2:O369,$P$2:P369)/(SUMIF($O$2:O369,\">0\",$O$2:O369))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R369>0),$R$2:R369,$S$2:S369)/(SUMIF($R$2:R369,\">0\",$R$2:R369))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG368)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG368)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH368)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH368)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI368)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI368)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ368)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ368)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK368)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK368)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1984.8546739081307,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG368+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX368+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH368+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY368+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI368+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ368+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ368+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA368+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK368+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB368+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55123},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2050},31,372,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},41558.978590799517,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G373","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3007.083246985545,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},663.40359135438973,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},375.01446315005359,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},695.88846372631303,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F373)","v":0},{"$f":"SUM($I$2:I373)","v":0},{"$f":"SUM($L$2:L373)","v":0},{"$f":"SUM($O$2:O373)","v":0},{"$f":"SUM($R$2:R373)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F373>0),F$2:$F373,G$2:$G373)/(SUMIF(F$2:$F373,\">0\",F$2:$F373))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I373>0),I$2:$I373,J$2:$J373)/(SUMIF(I$2:$I373,\">0\",I$2:$I373))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L373>0),L$2:$L373,M$2:$M373)/(SUMIF(L$2:$L373,\">0\",L$2:$L373))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O373>0),$O$2:O373,$P$2:P373)/(SUMIF($O$2:O373,\">0\",$O$2:O373))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R373>0),$R$2:R373,$S$2:S373)/(SUMIF($R$2:R373,\">0\",$R$2:R373))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG372)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG372)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH372)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH372)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI372)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI372)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ372)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ372)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK372)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK372)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1710.119551942335,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG372+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX372+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH372+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY372+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI372+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ372+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ372+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA372+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK372+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB372+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55154},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2051},32,373,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},39340.685706444536,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G374","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2806.3220316350112,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},685.82504705063968,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},387.68172897281033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},657.73058030187065,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F374)","v":0},{"$f":"SUM($I$2:I374)","v":0},{"$f":"SUM($L$2:L374)","v":0},{"$f":"SUM($O$2:O374)","v":0},{"$f":"SUM($R$2:R374)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F374>0),F$2:$F374,G$2:$G374)/(SUMIF(F$2:$F374,\">0\",F$2:$F374))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I374>0),I$2:$I374,J$2:$J374)/(SUMIF(I$2:$I374,\">0\",I$2:$I374))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L374>0),L$2:$L374,M$2:$M374)/(SUMIF(L$2:$L374,\">0\",L$2:$L374))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O374>0),$O$2:O374,$P$2:P374)/(SUMIF($O$2:O374,\">0\",$O$2:O374))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R374>0),$R$2:R374,$S$2:S374)/(SUMIF($R$2:R374,\">0\",$R$2:R374))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG373)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG373)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH373)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH373)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI373)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI373)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ373)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ373)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK373)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK373)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1721.2696553875644,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG373+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX373+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH373+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY373+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI373+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ373+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ373+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA373+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK373+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB373+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55274},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2051},32,377,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},34485.400220589378,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G378","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2460.4301026444773,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},687.09971387221594,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},317.28195280601102,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},648.65426758060721,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F378)","v":0},{"$f":"SUM($I$2:I378)","v":0},{"$f":"SUM($L$2:L378)","v":0},{"$f":"SUM($O$2:O378)","v":0},{"$f":"SUM($R$2:R378)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F378>0),F$2:$F378,G$2:$G378)/(SUMIF(F$2:$F378,\">0\",F$2:$F378))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I378>0),I$2:$I378,J$2:$J378)/(SUMIF(I$2:$I378,\">0\",I$2:$I378))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L378>0),L$2:$L378,M$2:$M378)/(SUMIF(L$2:$L378,\">0\",L$2:$L378))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O378>0),$O$2:O378,$P$2:P378)/(SUMIF($O$2:O378,\">0\",$O$2:O378))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R378>0),$R$2:R378,$S$2:S378)/(SUMIF($R$2:R378,\">0\",$R$2:R378))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG377)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG377)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH377)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH377)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI377)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI377)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ377)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ377)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK377)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK377)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1618.6309254511332,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG377+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX377+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH377+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY377+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI377+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ377+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ377+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA377+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK377+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB377+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55335},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2051},32,379,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},31343.610131061578,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G380","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2139.1529319660794,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},666.65263779754025,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},269.38571743234257,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},608.67420853370493,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F380)","v":0},{"$f":"SUM($I$2:I380)","v":0},{"$f":"SUM($L$2:L380)","v":0},{"$f":"SUM($O$2:O380)","v":0},{"$f":"SUM($R$2:R380)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F380>0),F$2:$F380,G$2:$G380)/(SUMIF(F$2:$F380,\">0\",F$2:$F380))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I380>0),I$2:$I380,J$2:$J380)/(SUMIF(I$2:$I380,\">0\",I$2:$I380))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L380>0),L$2:$L380,M$2:$M380)/(SUMIF(L$2:$L380,\">0\",L$2:$L380))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O380>0),$O$2:O380,$P$2:P380)/(SUMIF($O$2:O380,\">0\",$O$2:O380))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R380>0),$R$2:R380,$S$2:S380)/(SUMIF($R$2:R380,\">0\",$R$2:R380))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG379)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG379)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH379)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH379)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI379)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI379)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ379)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ379)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK379)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK379)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1482.0393455722053,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG379+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX379+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH379+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY379+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI379+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ379+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ379+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA379+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK379+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB379+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55458},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2051},32,383,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},33513.768537494143,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G384","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1999.4061421563922,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},599.72986331124218,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},240.95998172803513,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},591.05663589797098,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F384)","v":0},{"$f":"SUM($I$2:I384)","v":0},{"$f":"SUM($L$2:L384)","v":0},{"$f":"SUM($O$2:O384)","v":0},{"$f":"SUM($R$2:R384)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F384>0),F$2:$F384,G$2:$G384)/(SUMIF(F$2:$F384,\">0\",F$2:$F384))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I384>0),I$2:$I384,J$2:$J384)/(SUMIF(I$2:$I384,\">0\",I$2:$I384))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L384>0),L$2:$L384,M$2:$M384)/(SUMIF(L$2:$L384,\">0\",L$2:$L384))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O384>0),$O$2:O384,$P$2:P384)/(SUMIF($O$2:O384,\">0\",$O$2:O384))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R384>0),$R$2:R384,$S$2:S384)/(SUMIF($R$2:R384,\">0\",$R$2:R384))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG383)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG383)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH383)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH383)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI383)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI383)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ383)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ383)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK383)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK383)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1584.0849829209089,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG383+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX383+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH383+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY383+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI383+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ383+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ383+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA383+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK383+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB383+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55488},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2051},32,384,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},34474.937715557695,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G385","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},1915.717892102763,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},563.32557314521864,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},248.99841250493668,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},612.7752688240987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F385)","v":0},{"$f":"SUM($I$2:I385)","v":0},{"$f":"SUM($L$2:L385)","v":0},{"$f":"SUM($O$2:O385)","v":0},{"$f":"SUM($R$2:R385)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F385>0),F$2:$F385,G$2:$G385)/(SUMIF(F$2:$F385,\">0\",F$2:$F385))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I385>0),I$2:$I385,J$2:$J385)/(SUMIF(I$2:$I385,\">0\",I$2:$I385))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L385>0),L$2:$L385,M$2:$M385)/(SUMIF(L$2:$L385,\">0\",L$2:$L385))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O385>0),$O$2:O385,$P$2:P385)/(SUMIF($O$2:O385,\">0\",$O$2:O385))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R385>0),$R$2:R385,$S$2:S385)/(SUMIF($R$2:R385,\">0\",$R$2:R385))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG384)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG384)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH384)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH384)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI384)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI384)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ384)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ384)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK384)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK384)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1631.7770817552143,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG384+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX384+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH384+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY384+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI384+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ384+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ384+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA384+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK384+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB384+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55610},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2052},33,388,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},39223.268285480735,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G389","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2045.412851012517,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},537.42172156456638,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},294.04318577164935,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},704.18966551385222,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F389)","v":0},{"$f":"SUM($I$2:I389)","v":0},{"$f":"SUM($L$2:L389)","v":0},{"$f":"SUM($O$2:O389)","v":0},{"$f":"SUM($R$2:R389)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F389>0),F$2:$F389,G$2:$G389)/(SUMIF(F$2:$F389,\">0\",F$2:$F389))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I389>0),I$2:$I389,J$2:$J389)/(SUMIF(I$2:$I389,\">0\",I$2:$I389))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L389>0),L$2:$L389,M$2:$M389)/(SUMIF(L$2:$L389,\">0\",L$2:$L389))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O389>0),$O$2:O389,$P$2:P389)/(SUMIF($O$2:O389,\">0\",$O$2:O389))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R389>0),$R$2:R389,$S$2:S389)/(SUMIF($R$2:R389,\">0\",$R$2:R389))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG388)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG388)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH388)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH388)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI388)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI388)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ388)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ388)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK388)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK388)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1818.0669343724453,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG388+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX388+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH388+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY388+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI388+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ388+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ388+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA388+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK388+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB388+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55640},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2052},33,389,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},37584.716128027685,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G390","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2087.8542648385351,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},587.42781395754446,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},300.67952741375348,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},660.31367546359752,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F390)","v":0},{"$f":"SUM($I$2:I390)","v":0},{"$f":"SUM($L$2:L390)","v":0},{"$f":"SUM($O$2:O390)","v":0},{"$f":"SUM($R$2:R390)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F390>0),F$2:$F390,G$2:$G390)/(SUMIF(F$2:$F390,\">0\",F$2:$F390))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I390>0),I$2:$I390,J$2:$J390)/(SUMIF(I$2:$I390,\">0\",I$2:$I390))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L390>0),L$2:$L390,M$2:$M390)/(SUMIF(L$2:$L390,\">0\",L$2:$L390))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O390>0),$O$2:O390,$P$2:P390)/(SUMIF($O$2:O390,\">0\",$O$2:O390))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R390>0),$R$2:R390,$S$2:S390)/(SUMIF($R$2:R390,\">0\",$R$2:R390))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG389)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG389)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH389)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH389)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI389)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI389)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ389)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ389)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK389)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK389)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},1821.5878465583789,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG389+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX389+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH389+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY389+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI389+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ389+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ389+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA389+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK389+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB389+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55763},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2052},33,393,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},46005.279179881851,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G394","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2247.9358705403306,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},699.86831827470394,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},283.3382455378258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},927.68657396863057,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F394)","v":0},{"$f":"SUM($I$2:I394)","v":0},{"$f":"SUM($L$2:L394)","v":0},{"$f":"SUM($O$2:O394)","v":0},{"$f":"SUM($R$2:R394)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F394>0),F$2:$F394,G$2:$G394)/(SUMIF(F$2:$F394,\">0\",F$2:$F394))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I394>0),I$2:$I394,J$2:$J394)/(SUMIF(I$2:$I394,\">0\",I$2:$I394))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L394>0),L$2:$L394,M$2:$M394)/(SUMIF(L$2:$L394,\">0\",L$2:$L394))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O394>0),$O$2:O394,$P$2:P394)/(SUMIF($O$2:O394,\">0\",$O$2:O394))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R394>0),$R$2:R394,$S$2:S394)/(SUMIF($R$2:R394,\">0\",$R$2:R394))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG393)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG393)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH393)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH393)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI393)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI393)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ393)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ393)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK393)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK393)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2026.9598469119035,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG393+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX393+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH393+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY393+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI393+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ393+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ393+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA393+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK393+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB393+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55824},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2052},33,395,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},43509.024309776418,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G396","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2357.8531773376744,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},721.54410983556954,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},260.75957678742822,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},898.56253190528537,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F396)","v":0},{"$f":"SUM($I$2:I396)","v":0},{"$f":"SUM($L$2:L396)","v":0},{"$f":"SUM($O$2:O396)","v":0},{"$f":"SUM($R$2:R396)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F396>0),F$2:$F396,G$2:$G396)/(SUMIF(F$2:$F396,\">0\",F$2:$F396))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I396>0),I$2:$I396,J$2:$J396)/(SUMIF(I$2:$I396,\">0\",I$2:$I396))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L396>0),L$2:$L396,M$2:$M396)/(SUMIF(L$2:$L396,\">0\",L$2:$L396))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O396>0),$O$2:O396,$P$2:P396)/(SUMIF($O$2:O396,\">0\",$O$2:O396))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R396>0),$R$2:R396,$S$2:S396)/(SUMIF($R$2:R396,\">0\",$R$2:R396))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG395)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG395)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH395)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH395)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI395)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI395)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ395)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ395)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK395)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK395)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2048.358432422006,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG395+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX395+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH395+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY395+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI395+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ395+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ395+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA395+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK395+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB395+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55916},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2053},34,398,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},47278.972829560065,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G399","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2393.4884985892249,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},794.7701529702473,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},270.18738104647105,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},997.75771293152013,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F399)","v":0},{"$f":"SUM($I$2:I399)","v":0},{"$f":"SUM($L$2:L399)","v":0},{"$f":"SUM($O$2:O399)","v":0},{"$f":"SUM($R$2:R399)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F399>0),F$2:$F399,G$2:$G399)/(SUMIF(F$2:$F399,\">0\",F$2:$F399))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I399>0),I$2:$I399,J$2:$J399)/(SUMIF(I$2:$I399,\">0\",I$2:$I399))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L399>0),L$2:$L399,M$2:$M399)/(SUMIF(L$2:$L399,\">0\",L$2:$L399))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O399>0),$O$2:O399,$P$2:P399)/(SUMIF($O$2:O399,\">0\",$O$2:O399))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R399>0),$R$2:R399,$S$2:S399)/(SUMIF($R$2:R399,\">0\",$R$2:R399))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG398)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG398)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH398)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH398)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI398)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI398)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ398)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ398)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK398)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK398)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2079.4860318097358,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG398+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX398+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH398+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY398+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI398+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ398+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ398+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA398+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK398+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB398+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":55975},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2053},34,400,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},51839.251789003582,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G401","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2578.3642503117194,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},812.55320957360311,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},277.64792170388597,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1041.5998867956278,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F401)","v":0},{"$f":"SUM($I$2:I401)","v":0},{"$f":"SUM($L$2:L401)","v":0},{"$f":"SUM($O$2:O401)","v":0},{"$f":"SUM($R$2:R401)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F401>0),F$2:$F401,G$2:$G401)/(SUMIF(F$2:$F401,\">0\",F$2:$F401))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I401>0),I$2:$I401,J$2:$J401)/(SUMIF(I$2:$I401,\">0\",I$2:$I401))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L401>0),L$2:$L401,M$2:$M401)/(SUMIF(L$2:$L401,\">0\",L$2:$L401))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O401>0),$O$2:O401,$P$2:P401)/(SUMIF($O$2:O401,\">0\",$O$2:O401))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R401>0),$R$2:R401,$S$2:S401)/(SUMIF($R$2:R401,\">0\",$R$2:R401))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG400)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG400)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH400)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH400)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI400)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI400)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ400)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ400)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK400)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK400)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2123.7447997989734,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG400+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX400+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH400+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY400+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI400+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ400+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ400+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA400+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK400+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB400+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56097},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2053},34,404,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},52814.281549796688,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G405","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2417.475224322478,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},711.94220016356769,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},341.37112908343374,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1028.4926255561065,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F405)","v":0},{"$f":"SUM($I$2:I405)","v":0},{"$f":"SUM($L$2:L405)","v":0},{"$f":"SUM($O$2:O405)","v":0},{"$f":"SUM($R$2:R405)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F405>0),F$2:$F405,G$2:$G405)/(SUMIF(F$2:$F405,\">0\",F$2:$F405))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I405>0),I$2:$I405,J$2:$J405)/(SUMIF(I$2:$I405,\">0\",I$2:$I405))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L405>0),L$2:$L405,M$2:$M405)/(SUMIF(L$2:$L405,\">0\",L$2:$L405))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O405>0),$O$2:O405,$P$2:P405)/(SUMIF($O$2:O405,\">0\",$O$2:O405))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R405>0),$R$2:R405,$S$2:S405)/(SUMIF($R$2:R405,\">0\",$R$2:R405))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG404)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG404)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH404)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH404)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI404)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI404)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ404)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ404)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK404)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK404)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2394.6112492805828,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG404+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX404+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH404+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY404+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI404+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ404+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ404+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA404+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK404+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB404+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56128},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2053},34,405,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},52331.960003501343,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G406","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2410.7540259685302,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},699.97120641164827,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},355.23708942147294,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},959.13969492494323,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F406)","v":0},{"$f":"SUM($I$2:I406)","v":0},{"$f":"SUM($L$2:L406)","v":0},{"$f":"SUM($O$2:O406)","v":0},{"$f":"SUM($R$2:R406)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F406>0),F$2:$F406,G$2:$G406)/(SUMIF(F$2:$F406,\">0\",F$2:$F406))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I406>0),I$2:$I406,J$2:$J406)/(SUMIF(I$2:$I406,\">0\",I$2:$I406))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L406>0),L$2:$L406,M$2:$M406)/(SUMIF(L$2:$L406,\">0\",L$2:$L406))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O406>0),$O$2:O406,$P$2:P406)/(SUMIF($O$2:O406,\">0\",$O$2:O406))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R406>0),$R$2:R406,$S$2:S406)/(SUMIF($R$2:R406,\">0\",$R$2:R406))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG405)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG405)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH405)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH405)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI405)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI405)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ405)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ405)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK405)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK405)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2377.1804918840389,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG405+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX405+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH405+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY405+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI405+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ405+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ405+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA405+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK405+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB405+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56250},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2054},35,409,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},63164.253707145705,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G410","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2656.8928789926267,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},627.44931593665467,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},377.73057761390243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},911.44426529733801,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F410)","v":0},{"$f":"SUM($I$2:I410)","v":0},{"$f":"SUM($L$2:L410)","v":0},{"$f":"SUM($O$2:O410)","v":0},{"$f":"SUM($R$2:R410)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F410>0),F$2:$F410,G$2:$G410)/(SUMIF(F$2:$F410,\">0\",F$2:$F410))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I410>0),I$2:$I410,J$2:$J410)/(SUMIF(I$2:$I410,\">0\",I$2:$I410))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L410>0),L$2:$L410,M$2:$M410)/(SUMIF(L$2:$L410,\">0\",L$2:$L410))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O410>0),$O$2:O410,$P$2:P410)/(SUMIF($O$2:O410,\">0\",$O$2:O410))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R410>0),$R$2:R410,$S$2:S410)/(SUMIF($R$2:R410,\">0\",$R$2:R410))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG409)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG409)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH409)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH409)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI409)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI409)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ409)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ409)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK409)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK409)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2755.7664090308313,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG409+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX409+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH409+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY409+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI409+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ409+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ409+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA409+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK409+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB409+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56281},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2054},35,410,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},64465.373458851376,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G411","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2734.7110973727986,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},602.97555240847498,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},407.08275433111493,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},939.77217829944937,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F411)","v":0},{"$f":"SUM($I$2:I411)","v":0},{"$f":"SUM($L$2:L411)","v":0},{"$f":"SUM($O$2:O411)","v":0},{"$f":"SUM($R$2:R411)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F411>0),F$2:$F411,G$2:$G411)/(SUMIF(F$2:$F411,\">0\",F$2:$F411))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I411>0),I$2:$I411,J$2:$J411)/(SUMIF(I$2:$I411,\">0\",I$2:$I411))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L411>0),L$2:$L411,M$2:$M411)/(SUMIF(L$2:$L411,\">0\",L$2:$L411))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O411>0),$O$2:O411,$P$2:P411)/(SUMIF($O$2:O411,\">0\",$O$2:O411))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R411>0),$R$2:R411,$S$2:S411)/(SUMIF($R$2:R411,\">0\",$R$2:R411))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG410)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG410)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH410)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH410)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI410)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI410)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ410)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ410)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK410)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK410)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2629.4828452505067,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG410+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX410+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH410+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY410+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI410+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ410+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ410+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA410+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK410+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB410+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56401},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2054},35,414,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},59513.064137361471,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G415","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2722.5143036444279,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},901.06679652240848,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},336.44080832826268,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1191.794849240385,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F415)","v":0},{"$f":"SUM($I$2:I415)","v":0},{"$f":"SUM($L$2:L415)","v":0},{"$f":"SUM($O$2:O415)","v":0},{"$f":"SUM($R$2:R415)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F415>0),F$2:$F415,G$2:$G415)/(SUMIF(F$2:$F415,\">0\",F$2:$F415))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I415>0),I$2:$I415,J$2:$J415)/(SUMIF(I$2:$I415,\">0\",I$2:$I415))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L415>0),L$2:$L415,M$2:$M415)/(SUMIF(L$2:$L415,\">0\",L$2:$L415))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O415>0),$O$2:O415,$P$2:P415)/(SUMIF($O$2:O415,\">0\",$O$2:O415))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R415>0),$R$2:R415,$S$2:S415)/(SUMIF($R$2:R415,\">0\",$R$2:R415))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG414)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG414)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH414)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH414)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI414)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI414)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ414)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ414)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK414)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK414)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2891.3496273746191,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG414+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX414+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH414+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY414+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI414+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ414+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ414+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA414+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK414+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB414+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56462},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2054},35,416,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},62484.380547466579,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G417","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},2893.9663162968809,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},919.3752438033157,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},315.64002893522013,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1201.711251247219,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F417)","v":0},{"$f":"SUM($I$2:I417)","v":0},{"$f":"SUM($L$2:L417)","v":0},{"$f":"SUM($O$2:O417)","v":0},{"$f":"SUM($R$2:R417)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F417>0),F$2:$F417,G$2:$G417)/(SUMIF(F$2:$F417,\">0\",F$2:$F417))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I417>0),I$2:$I417,J$2:$J417)/(SUMIF(I$2:$I417,\">0\",I$2:$I417))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L417>0),L$2:$L417,M$2:$M417)/(SUMIF(L$2:$L417,\">0\",L$2:$L417))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O417>0),$O$2:O417,$P$2:P417)/(SUMIF($O$2:O417,\">0\",$O$2:O417))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R417>0),$R$2:R417,$S$2:S417)/(SUMIF($R$2:R417,\">0\",$R$2:R417))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG416)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG416)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH416)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH416)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI416)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI416)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ416)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ416)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK416)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK416)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3076.2223147753248,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG416+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX416+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH416+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY416+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI416+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ416+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ416+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA416+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK416+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB416+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56554},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2054},35,419,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},62740.883775056129,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G420","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3129.6732907354176,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},995.91111599049987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},367.09583332827702,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1373.9472864877093,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F420)","v":0},{"$f":"SUM($I$2:I420)","v":0},{"$f":"SUM($L$2:L420)","v":0},{"$f":"SUM($O$2:O420)","v":0},{"$f":"SUM($R$2:R420)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F420>0),F$2:$F420,G$2:$G420)/(SUMIF(F$2:$F420,\">0\",F$2:$F420))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I420>0),I$2:$I420,J$2:$J420)/(SUMIF(I$2:$I420,\">0\",I$2:$I420))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L420>0),L$2:$L420,M$2:$M420)/(SUMIF(L$2:$L420,\">0\",L$2:$L420))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O420>0),$O$2:O420,$P$2:P420)/(SUMIF($O$2:O420,\">0\",$O$2:O420))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R420>0),$R$2:R420,$S$2:S420)/(SUMIF($R$2:R420,\">0\",$R$2:R420))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG419)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG419)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH419)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH419)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI419)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI419)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ419)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ419)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK419)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK419)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3049.5657543057082,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG419+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX419+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH419+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY419+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI419+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ419+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ419+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA419+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK419+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB419+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56615},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2055},36,421,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},62580.030800025095,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G422","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3616.0247993671865,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},966.70378578215002,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},353.56023984839305,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1232.5741628566138,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F422)","v":0},{"$f":"SUM($I$2:I422)","v":0},{"$f":"SUM($L$2:L422)","v":0},{"$f":"SUM($O$2:O422)","v":0},{"$f":"SUM($R$2:R422)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F422>0),F$2:$F422,G$2:$G422)/(SUMIF(F$2:$F422,\">0\",F$2:$F422))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I422>0),I$2:$I422,J$2:$J422)/(SUMIF(I$2:$I422,\">0\",I$2:$I422))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L422>0),L$2:$L422,M$2:$M422)/(SUMIF(L$2:$L422,\">0\",L$2:$L422))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O422>0),$O$2:O422,$P$2:P422)/(SUMIF($O$2:O422,\">0\",$O$2:O422))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R422>0),$R$2:R422,$S$2:S422)/(SUMIF($R$2:R422,\">0\",$R$2:R422))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG421)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG421)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH421)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH421)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI421)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI421)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ421)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ421)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK421)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK421)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3176.8127261363156,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG421+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX421+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH421+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY421+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI421+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ421+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ421+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA421+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK421+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB421+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56735},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2055},36,425,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},80939.026226275499,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G426","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3985.1975878890698,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},890.27853744811796,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},372.01343352369247,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1246.3971199375383,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F426)","v":0},{"$f":"SUM($I$2:I426)","v":0},{"$f":"SUM($L$2:L426)","v":0},{"$f":"SUM($O$2:O426)","v":0},{"$f":"SUM($R$2:R426)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F426>0),F$2:$F426,G$2:$G426)/(SUMIF(F$2:$F426,\">0\",F$2:$F426))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I426>0),I$2:$I426,J$2:$J426)/(SUMIF(I$2:$I426,\">0\",I$2:$I426))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L426>0),L$2:$L426,M$2:$M426)/(SUMIF(L$2:$L426,\">0\",L$2:$L426))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O426>0),$O$2:O426,$P$2:P426)/(SUMIF($O$2:O426,\">0\",$O$2:O426))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R426>0),$R$2:R426,$S$2:S426)/(SUMIF($R$2:R426,\">0\",$R$2:R426))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG425)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG425)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH425)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH425)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI425)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI425)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ425)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ425)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK425)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK425)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2884.4491602881499,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG425+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX425+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH425+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY425+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI425+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ425+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ425+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA425+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK425+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB425+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56766},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2055},36,426,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},79413.567261630393,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G427","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3869.6123396604612,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},899.24528377952993,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},371.85719315116285,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1342.7570456363187,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F427)","v":0},{"$f":"SUM($I$2:I427)","v":0},{"$f":"SUM($L$2:L427)","v":0},{"$f":"SUM($O$2:O427)","v":0},{"$f":"SUM($R$2:R427)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F427>0),F$2:$F427,G$2:$G427)/(SUMIF(F$2:$F427,\">0\",F$2:$F427))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I427>0),I$2:$I427,J$2:$J427)/(SUMIF(I$2:$I427,\">0\",I$2:$I427))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L427>0),L$2:$L427,M$2:$M427)/(SUMIF(L$2:$L427,\">0\",L$2:$L427))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O427>0),$O$2:O427,$P$2:P427)/(SUMIF($O$2:O427,\">0\",$O$2:O427))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R427>0),$R$2:R427,$S$2:S427)/(SUMIF($R$2:R427,\">0\",$R$2:R427))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG426)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG426)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH426)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH426)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI426)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI426)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ426)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ426)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK426)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK426)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},2975.2182610739383,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG426+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX426+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH426+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY426+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI426+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ426+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ426+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA426+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK426+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB426+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56888},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2055},36,430,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},90535.486649098661,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G431","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4124.670870301381,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},881.37715458682067,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},408.75160137484562,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1154.0594426624837,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F431)","v":0},{"$f":"SUM($I$2:I431)","v":0},{"$f":"SUM($L$2:L431)","v":0},{"$f":"SUM($O$2:O431)","v":0},{"$f":"SUM($R$2:R431)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F431>0),F$2:$F431,G$2:$G431)/(SUMIF(F$2:$F431,\">0\",F$2:$F431))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I431>0),I$2:$I431,J$2:$J431)/(SUMIF(I$2:$I431,\">0\",I$2:$I431))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L431>0),L$2:$L431,M$2:$M431)/(SUMIF(L$2:$L431,\">0\",L$2:$L431))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O431>0),$O$2:O431,$P$2:P431)/(SUMIF($O$2:O431,\">0\",$O$2:O431))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R431>0),$R$2:R431,$S$2:S431)/(SUMIF($R$2:R431,\">0\",$R$2:R431))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG430)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG430)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH430)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH430)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI430)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI430)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ430)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ430)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK430)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK430)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3095.0187568178753,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG430+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX430+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH430+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY430+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI430+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ430+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ430+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA430+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK430+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB430+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":56919},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2055},36,431,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},97842.24482719443,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G432","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3958.6149378899431,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},991.88830789030999,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},449.87924857407944,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1225.2266986285365,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F432)","v":0},{"$f":"SUM($I$2:I432)","v":0},{"$f":"SUM($L$2:L432)","v":0},{"$f":"SUM($O$2:O432)","v":0},{"$f":"SUM($R$2:R432)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F432>0),F$2:$F432,G$2:$G432)/(SUMIF(F$2:$F432,\">0\",F$2:$F432))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I432>0),I$2:$I432,J$2:$J432)/(SUMIF(I$2:$I432,\">0\",I$2:$I432))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L432>0),L$2:$L432,M$2:$M432)/(SUMIF(L$2:$L432,\">0\",L$2:$L432))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O432>0),$O$2:O432,$P$2:P432)/(SUMIF($O$2:O432,\">0\",$O$2:O432))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R432>0),$R$2:R432,$S$2:S432)/(SUMIF($R$2:R432,\">0\",$R$2:R432))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG431)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG431)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH431)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH431)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI431)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI431)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ431)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ431)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK431)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK431)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3304.0025682989813,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG431+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX431+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH431+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY431+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI431+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ431+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ431+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA431+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK431+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB431+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57040},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2056},37,435,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},100271.69788600165,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G436","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4726.0093037164379,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1316.6252399853281,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},435.20929400021726,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1166.4274510922094,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F436)","v":0},{"$f":"SUM($I$2:I436)","v":0},{"$f":"SUM($L$2:L436)","v":0},{"$f":"SUM($O$2:O436)","v":0},{"$f":"SUM($R$2:R436)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F436>0),F$2:$F436,G$2:$G436)/(SUMIF(F$2:$F436,\">0\",F$2:$F436))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I436>0),I$2:$I436,J$2:$J436)/(SUMIF(I$2:$I436,\">0\",I$2:$I436))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L436>0),L$2:$L436,M$2:$M436)/(SUMIF(L$2:$L436,\">0\",L$2:$L436))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O436>0),$O$2:O436,$P$2:P436)/(SUMIF($O$2:O436,\">0\",$O$2:O436))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R436>0),$R$2:R436,$S$2:S436)/(SUMIF($R$2:R436,\">0\",$R$2:R436))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG435)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG435)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH435)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH435)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI435)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI435)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ435)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ435)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK435)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK435)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3356.4022027938863,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG435+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX435+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH435+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY435+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI435+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ435+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ435+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA435+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK435+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB435+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57101},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2056},37,437,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},104340.86686386925,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G438","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4940.0702191886421,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1519.389585629307,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},482.72225153219074,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1210.4780669179322,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F438)","v":0},{"$f":"SUM($I$2:I438)","v":0},{"$f":"SUM($L$2:L438)","v":0},{"$f":"SUM($O$2:O438)","v":0},{"$f":"SUM($R$2:R438)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F438>0),F$2:$F438,G$2:$G438)/(SUMIF(F$2:$F438,\">0\",F$2:$F438))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I438>0),I$2:$I438,J$2:$J438)/(SUMIF(I$2:$I438,\">0\",I$2:$I438))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L438>0),L$2:$L438,M$2:$M438)/(SUMIF(L$2:$L438,\">0\",L$2:$L438))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O438>0),$O$2:O438,$P$2:P438)/(SUMIF($O$2:O438,\">0\",$O$2:O438))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R438>0),$R$2:R438,$S$2:S438)/(SUMIF($R$2:R438,\">0\",$R$2:R438))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG437)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG437)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH437)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH437)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI437)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI437)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ437)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ437)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK437)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK437)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3280.9625052325141,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG437+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX437+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH437+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY437+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI437+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ437+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ437+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA437+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK437+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB437+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57193},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2056},37,440,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},109659.00029394822,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G441","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4477.7220164110295,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1274.5238054387917,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},499.67449438738788,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},986.98795756533218,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F441)","v":0},{"$f":"SUM($I$2:I441)","v":0},{"$f":"SUM($L$2:L441)","v":0},{"$f":"SUM($O$2:O441)","v":0},{"$f":"SUM($R$2:R441)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F441>0),F$2:$F441,G$2:$G441)/(SUMIF(F$2:$F441,\">0\",F$2:$F441))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I441>0),I$2:$I441,J$2:$J441)/(SUMIF(I$2:$I441,\">0\",I$2:$I441))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L441>0),L$2:$L441,M$2:$M441)/(SUMIF(L$2:$L441,\">0\",L$2:$L441))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O441>0),$O$2:O441,$P$2:P441)/(SUMIF($O$2:O441,\">0\",$O$2:O441))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R441>0),$R$2:R441,$S$2:S441)/(SUMIF($R$2:R441,\">0\",$R$2:R441))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG440)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG440)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH440)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH440)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI440)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI440)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ440)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ440)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK440)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK440)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3342.2720691151681,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG440+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX440+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH440+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY440+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI440+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ440+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ440+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA440+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK440+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB440+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57254},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2056},37,442,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},113887.78082208525,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G443","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4518.2941017008243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1275.5563863473631,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},454.83056765129106,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1094.4837241043949,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F443)","v":0},{"$f":"SUM($I$2:I443)","v":0},{"$f":"SUM($L$2:L443)","v":0},{"$f":"SUM($O$2:O443)","v":0},{"$f":"SUM($R$2:R443)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F443>0),F$2:$F443,G$2:$G443)/(SUMIF(F$2:$F443,\">0\",F$2:$F443))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I443>0),I$2:$I443,J$2:$J443)/(SUMIF(I$2:$I443,\">0\",I$2:$I443))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L443>0),L$2:$L443,M$2:$M443)/(SUMIF(L$2:$L443,\">0\",L$2:$L443))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O443>0),$O$2:O443,$P$2:P443)/(SUMIF($O$2:O443,\">0\",$O$2:O443))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R443>0),$R$2:R443,$S$2:S443)/(SUMIF($R$2:R443,\">0\",$R$2:R443))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG442)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG442)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH442)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH442)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI442)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI442)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ442)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ442)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK442)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK442)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3241.1503566764468,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG442+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX442+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH442+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY442+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI442+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ442+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ442+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA442+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK442+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB442+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57377},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2057},38,446,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},119225.09642786492,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G447","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4411.0948681043437,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1177.4193384550038,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},455.9527058349276,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1167.9605974565065,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F447)","v":0},{"$f":"SUM($I$2:I447)","v":0},{"$f":"SUM($L$2:L447)","v":0},{"$f":"SUM($O$2:O447)","v":0},{"$f":"SUM($R$2:R447)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F447>0),F$2:$F447,G$2:$G447)/(SUMIF(F$2:$F447,\">0\",F$2:$F447))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I447>0),I$2:$I447,J$2:$J447)/(SUMIF(I$2:$I447,\">0\",I$2:$I447))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L447>0),L$2:$L447,M$2:$M447)/(SUMIF(L$2:$L447,\">0\",L$2:$L447))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O447>0),$O$2:O447,$P$2:P447)/(SUMIF($O$2:O447,\">0\",$O$2:O447))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R447>0),$R$2:R447,$S$2:S447)/(SUMIF($R$2:R447,\">0\",$R$2:R447))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG446)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG446)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH446)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH446)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI446)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI446)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ446)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ446)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK446)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK446)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3003.6709325653405,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG446+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX446+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH446+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY446+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI446+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ446+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ446+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA446+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK446+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB446+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57466},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2057},{"$f":"IFERROR(ROUNDDOWN((D450-1)/12,0)+1,\"\")","v":38},449,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},131437.99218561771,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G450","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4135.02046279966,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1143.5997487257437,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},439.80266004768913,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1295.3825020329025,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H450,K450,N450,Q450,T450)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F450)","v":0},{"$f":"SUM($I$2:I450)","v":0},{"$f":"SUM($L$2:L450)","v":0},{"$f":"SUM($O$2:O450)","v":0},{"$f":"SUM($R$2:R450)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F450>0),F$2:$F450,G$2:$G450)/(SUMIF(F$2:$F450,\">0\",F$2:$F450))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I450>0),I$2:$I450,J$2:$J450)/(SUMIF(I$2:$I450,\">0\",I$2:$I450))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L450>0),L$2:$L450,M$2:$M450)/(SUMIF(L$2:$L450,\">0\",L$2:$L450))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O450>0),$O$2:O450,$P$2:P450)/(SUMIF($O$2:O450,\">0\",$O$2:O450))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R450>0),$R$2:R450,$S$2:S450)/(SUMIF($R$2:R450,\">0\",$R$2:R450))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG449)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG449)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH449)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH449)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI449)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI449)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ449)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ449)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK449)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK449)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3031.4641533296963,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG449+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX449+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH449+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY449+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI449+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ449+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ449+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA449+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK449+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB449+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57527},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2057},38,{"$f":"D451+1","v":451},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},121626.68859323504,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G452","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4048.0762375580362,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1268.1987604749902,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},437.25445458642372,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1295.6778629618082,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F452)","v":0},{"$f":"SUM($I$2:I452)","v":0},{"$f":"SUM($L$2:L452)","v":0},{"$f":"SUM($O$2:O452)","v":0},{"$f":"SUM($R$2:R452)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F452>0),F$2:$F452,G$2:$G452)/(SUMIF(F$2:$F452,\">0\",F$2:$F452))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I452>0),I$2:$I452,J$2:$J452)/(SUMIF(I$2:$I452,\">0\",I$2:$I452))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L452>0),L$2:$L452,M$2:$M452)/(SUMIF(L$2:$L452,\">0\",L$2:$L452))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O452>0),$O$2:O452,$P$2:P452)/(SUMIF($O$2:O452,\">0\",$O$2:O452))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R452>0),$R$2:R452,$S$2:S452)/(SUMIF($R$2:R452,\">0\",$R$2:R452))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG451)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG451)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH451)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH451)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI451)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI451)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ451)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ451)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK451)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK451)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3084.1288321795064,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG451+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX451+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH451+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY451+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI451+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ451+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ451+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA451+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK451+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB451+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57558},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2057},38,452,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},112997.9252579888,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G453","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4258.6759348251599,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1392.6916929374809,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},473.28010056867765,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1366.9272000027131,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F453)","v":0},{"$f":"SUM($I$2:I453)","v":0},{"$f":"SUM($L$2:L453)","v":0},{"$f":"SUM($O$2:O453)","v":0},{"$f":"SUM($R$2:R453)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F453>0),F$2:$F453,G$2:$G453)/(SUMIF(F$2:$F453,\">0\",F$2:$F453))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I453>0),I$2:$I453,J$2:$J453)/(SUMIF(I$2:$I453,\">0\",I$2:$I453))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L453>0),L$2:$L453,M$2:$M453)/(SUMIF(L$2:$L453,\">0\",L$2:$L453))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O453>0),$O$2:O453,$P$2:P453)/(SUMIF($O$2:O453,\">0\",$O$2:O453))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R453>0),$R$2:R453,$S$2:S453)/(SUMIF($R$2:R453,\">0\",$R$2:R453))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG452)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG452)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH452)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH452)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI452)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI452)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ452)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ452)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK452)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK452)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3043.1894906400989,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG452+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX452+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH452+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY452+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI452+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ452+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ452+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA452+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK452+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB452+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57680},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2057},38,456,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"B"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},131967.39759349401,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G457","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3986.5467791091105,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1403.7621451925725,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},394.90489698953735,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1434.6793852170424,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F457)","v":0},{"$f":"SUM($I$2:I457)","v":0},{"$f":"SUM($L$2:L457)","v":0},{"$f":"SUM($O$2:O457)","v":0},{"$f":"SUM($R$2:R457)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F457>0),F$2:$F457,G$2:$G457)/(SUMIF(F$2:$F457,\">0\",F$2:$F457))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I457>0),I$2:$I457,J$2:$J457)/(SUMIF(I$2:$I457,\">0\",I$2:$I457))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L457>0),L$2:$L457,M$2:$M457)/(SUMIF(L$2:$L457,\">0\",L$2:$L457))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O457>0),$O$2:O457,$P$2:P457)/(SUMIF($O$2:O457,\">0\",$O$2:O457))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R457>0),$R$2:R457,$S$2:S457)/(SUMIF($R$2:R457,\">0\",$R$2:R457))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG456)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG456)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH456)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH456)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI456)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI456)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ456)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ456)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK456)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK456)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3099.8821869113594,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG456+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX456+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH456+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY456+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI456+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ456+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ456+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA456+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK456+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB456+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57742},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2058},39,458,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},134894.04428145196,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G459","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3667.475512476653,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1390.2721859959906,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},435.69815500411369,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1508.1945170915235,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F459)","v":0},{"$f":"SUM($I$2:I459)","v":0},{"$f":"SUM($L$2:L459)","v":0},{"$f":"SUM($O$2:O459)","v":0},{"$f":"SUM($R$2:R459)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F459>0),F$2:$F459,G$2:$G459)/(SUMIF(F$2:$F459,\">0\",F$2:$F459))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I459>0),I$2:$I459,J$2:$J459)/(SUMIF(I$2:$I459,\">0\",I$2:$I459))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L459>0),L$2:$L459,M$2:$M459)/(SUMIF(L$2:$L459,\">0\",L$2:$L459))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O459>0),$O$2:O459,$P$2:P459)/(SUMIF($O$2:O459,\">0\",$O$2:O459))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R459>0),$R$2:R459,$S$2:S459)/(SUMIF($R$2:R459,\">0\",$R$2:R459))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG458)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG458)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH458)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH458)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI458)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI458)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ458)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ458)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK458)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK458)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3313.0297451706028,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG458+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX458+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH458+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY458+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI458+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ458+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ458+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA458+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK458+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB458+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57831},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2058},39,461,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},150800.15262960963,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G462","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3567.3758251133831,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1658.2047837433938,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},450.99457085157269,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1360.8554204792615,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F462)","v":0},{"$f":"SUM($I$2:I462)","v":0},{"$f":"SUM($L$2:L462)","v":0},{"$f":"SUM($O$2:O462)","v":0},{"$f":"SUM($R$2:R462)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F462>0),F$2:$F462,G$2:$G462)/(SUMIF(F$2:$F462,\">0\",F$2:$F462))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I462>0),I$2:$I462,J$2:$J462)/(SUMIF(I$2:$I462,\">0\",I$2:$I462))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L462>0),L$2:$L462,M$2:$M462)/(SUMIF(L$2:$L462,\">0\",L$2:$L462))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O462>0),$O$2:O462,$P$2:P462)/(SUMIF($O$2:O462,\">0\",$O$2:O462))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R462>0),$R$2:R462,$S$2:S462)/(SUMIF($R$2:R462,\">0\",$R$2:R462))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG461)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG461)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH461)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH461)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI461)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI461)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ461)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ461)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK461)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK461)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3825.0700475005469,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG461+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX461+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH461+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY461+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI461+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ461+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ461+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA461+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK461+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB461+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":57892},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2058},39,463,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},156911.08712468707,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G464","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},3843.4695551793316,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1494.6018361275333,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},437.4397189984378,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1338.7917325451438,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F464)","v":0},{"$f":"SUM($I$2:I464)","v":0},{"$f":"SUM($L$2:L464)","v":0},{"$f":"SUM($O$2:O464)","v":0},{"$f":"SUM($R$2:R464)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F464>0),F$2:$F464,G$2:$G464)/(SUMIF(F$2:$F464,\">0\",F$2:$F464))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I464>0),I$2:$I464,J$2:$J464)/(SUMIF(I$2:$I464,\">0\",I$2:$I464))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L464>0),L$2:$L464,M$2:$M464)/(SUMIF(L$2:$L464,\">0\",L$2:$L464))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O464>0),$O$2:O464,$P$2:P464)/(SUMIF($O$2:O464,\">0\",$O$2:O464))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R464>0),$R$2:R464,$S$2:S464)/(SUMIF($R$2:R464,\">0\",$R$2:R464))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG463)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG463)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH463)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH463)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI463)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI463)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ463)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ463)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK463)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK463)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4088.0747099231444,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG463+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX463+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH463+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY463+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI463+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ463+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ463+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA463+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK463+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB463+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58015},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2058},39,467,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},174693.08126990474,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G468","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4469.1859613235201,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1500.176750555087,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},397.26757902146767,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1341.9372456809378,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F468)","v":0},{"$f":"SUM($I$2:I468)","v":0},{"$f":"SUM($L$2:L468)","v":0},{"$f":"SUM($O$2:O468)","v":0},{"$f":"SUM($R$2:R468)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F468>0),F$2:$F468,G$2:$G468)/(SUMIF(F$2:$F468,\">0\",F$2:$F468))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I468>0),I$2:$I468,J$2:$J468)/(SUMIF(I$2:$I468,\">0\",I$2:$I468))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L468>0),L$2:$L468,M$2:$M468)/(SUMIF(L$2:$L468,\">0\",L$2:$L468))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O468>0),$O$2:O468,$P$2:P468)/(SUMIF($O$2:O468,\">0\",$O$2:O468))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R468>0),$R$2:R468,$S$2:S468)/(SUMIF($R$2:R468,\">0\",$R$2:R468))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG467)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG467)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH467)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH467)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI467)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI467)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ467)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ467)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK467)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK467)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3669.3696365441806,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG467+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX467+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH467+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY467+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI467+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ467+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ467+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA467+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK467+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB467+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58107},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2059},40,470,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},170583.83967384876,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G471","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4657.5084302886362,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1638.3742917183263,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},435.89536527950042,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1408.3107671550999,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F471)","v":0},{"$f":"SUM($I$2:I471)","v":0},{"$f":"SUM($L$2:L471)","v":0},{"$f":"SUM($O$2:O471)","v":0},{"$f":"SUM($R$2:R471)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F471>0),F$2:$F471,G$2:$G471)/(SUMIF(F$2:$F471,\">0\",F$2:$F471))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I471>0),I$2:$I471,J$2:$J471)/(SUMIF(I$2:$I471,\">0\",I$2:$I471))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L471>0),L$2:$L471,M$2:$M471)/(SUMIF(L$2:$L471,\">0\",L$2:$L471))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O471>0),$O$2:O471,$P$2:P471)/(SUMIF($O$2:O471,\">0\",$O$2:O471))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R471>0),$R$2:R471,$S$2:S471)/(SUMIF($R$2:R471,\">0\",$R$2:R471))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG470)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG470)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH470)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH470)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI470)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI470)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ470)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ470)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK470)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK470)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4043.4796546241487,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG470+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX470+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH470+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY470+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI470+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ470+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ470+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA470+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK470+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB470+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58166},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2059},40,472,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},174702.97497713327,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G473","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4860.4736694269604,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1619.2338553465906,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},441.08343583543149,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1623.3339282261138,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F473)","v":0},{"$f":"SUM($I$2:I473)","v":0},{"$f":"SUM($L$2:L473)","v":0},{"$f":"SUM($O$2:O473)","v":0},{"$f":"SUM($R$2:R473)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F473>0),F$2:$F473,G$2:$G473)/(SUMIF(F$2:$F473,\">0\",F$2:$F473))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I473>0),I$2:$I473,J$2:$J473)/(SUMIF(I$2:$I473,\">0\",I$2:$I473))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L473>0),L$2:$L473,M$2:$M473)/(SUMIF(L$2:$L473,\">0\",L$2:$L473))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O473>0),$O$2:O473,$P$2:P473)/(SUMIF($O$2:O473,\">0\",$O$2:O473))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R473>0),$R$2:R473,$S$2:S473)/(SUMIF($R$2:R473,\">0\",$R$2:R473))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG472)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG472)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH472)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH472)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI472)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI472)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ472)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ472)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK472)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK472)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4219.1480421581955,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG472+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX472+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH472+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY472+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI472+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ472+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ472+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA472+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK472+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB472+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58196},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2059},40,473,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},194138.6744813353,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G474","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},4845.6013688003686,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1535.6723720081181,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},421.94099301906391,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1644.5818915044938,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F474)","v":0},{"$f":"SUM($I$2:I474)","v":0},{"$f":"SUM($L$2:L474)","v":0},{"$f":"SUM($O$2:O474)","v":0},{"$f":"SUM($R$2:R474)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F474>0),F$2:$F474,G$2:$G474)/(SUMIF(F$2:$F474,\">0\",F$2:$F474))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I474>0),I$2:$I474,J$2:$J474)/(SUMIF(I$2:$I474,\">0\",I$2:$I474))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L474>0),L$2:$L474,M$2:$M474)/(SUMIF(L$2:$L474,\">0\",L$2:$L474))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O474>0),$O$2:O474,$P$2:P474)/(SUMIF($O$2:O474,\">0\",$O$2:O474))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R474>0),$R$2:R474,$S$2:S474)/(SUMIF($R$2:R474,\">0\",$R$2:R474))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG473)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG473)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH473)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH473)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI473)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI473)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ473)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ473)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK473)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK473)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4163.1422291386498,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG473+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX473+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH473+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY473+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI473+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ473+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ473+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA473+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK473+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB473+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58319},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2059},40,477,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},214875.47087596721,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G478","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6077.0950273278359,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1573.9808120316134,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},486.29673439564795,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1615.4004438287284,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F478)","v":0},{"$f":"SUM($I$2:I478)","v":0},{"$f":"SUM($L$2:L478)","v":0},{"$f":"SUM($O$2:O478)","v":0},{"$f":"SUM($R$2:R478)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F478>0),F$2:$F478,G$2:$G478)/(SUMIF(F$2:$F478,\">0\",F$2:$F478))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I478>0),I$2:$I478,J$2:$J478)/(SUMIF(I$2:$I478,\">0\",I$2:$I478))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L478>0),L$2:$L478,M$2:$M478)/(SUMIF(L$2:$L478,\">0\",L$2:$L478))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O478>0),$O$2:O478,$P$2:P478)/(SUMIF($O$2:O478,\">0\",$O$2:O478))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R478>0),$R$2:R478,$S$2:S478)/(SUMIF($R$2:R478,\">0\",$R$2:R478))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG477)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG477)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH477)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH477)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI477)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI477)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ477)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ477)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK477)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK477)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4870.7955770979142,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG477+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX477+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH477+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY477+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI477+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ477+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ477+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA477+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK477+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB477+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58380},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2059},40,479,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},211900.85035269096,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G480","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6580.4589738146033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1611.9689262148381,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},448.14638449423012,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1600.9667729714572,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F480)","v":0},{"$f":"SUM($I$2:I480)","v":0},{"$f":"SUM($L$2:L480)","v":0},{"$f":"SUM($O$2:O480)","v":0},{"$f":"SUM($R$2:R480)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F480>0),F$2:$F480,G$2:$G480)/(SUMIF(F$2:$F480,\">0\",F$2:$F480))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I480>0),I$2:$I480,J$2:$J480)/(SUMIF(I$2:$I480,\">0\",I$2:$I480))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L480>0),L$2:$L480,M$2:$M480)/(SUMIF(L$2:$L480,\">0\",L$2:$L480))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O480>0),$O$2:O480,$P$2:P480)/(SUMIF($O$2:O480,\">0\",$O$2:O480))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R480>0),$R$2:R480,$S$2:S480)/(SUMIF($R$2:R480,\">0\",$R$2:R480))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG479)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG479)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH479)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH479)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI479)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI479)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ479)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ479)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK479)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK479)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4929.0565891226543,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG479+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX479+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH479+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY479+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI479+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ479+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ479+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA479+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK479+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB479+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58472},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2060},41,482,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},211941.57630443235,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G483","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6592.415650345788,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1545.8582678849057,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},494.636359613656,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1663.9274199556291,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F483)","v":0},{"$f":"SUM($I$2:I483)","v":0},{"$f":"SUM($L$2:L483)","v":0},{"$f":"SUM($O$2:O483)","v":0},{"$f":"SUM($R$2:R483)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F483>0),F$2:$F483,G$2:$G483)/(SUMIF(F$2:$F483,\">0\",F$2:$F483))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I483>0),I$2:$I483,J$2:$J483)/(SUMIF(I$2:$I483,\">0\",I$2:$I483))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L483>0),L$2:$L483,M$2:$M483)/(SUMIF(L$2:$L483,\">0\",L$2:$L483))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O483>0),$O$2:O483,$P$2:P483)/(SUMIF($O$2:O483,\">0\",$O$2:O483))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R483>0),$R$2:R483,$S$2:S483)/(SUMIF($R$2:R483,\">0\",$R$2:R483))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG482)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG482)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH482)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH482)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI482)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI482)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ482)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ482)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK482)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK482)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},5036.0408585933137,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG482+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX482+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH482+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY482+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI482+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ482+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ482+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA482+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK482+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB482+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58532},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2060},41,484,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},177636.47103865226,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G485","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},7185.9311160049392,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1706.5589833197471,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},406.94533635930725,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1694.7370962997356,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F485)","v":0},{"$f":"SUM($I$2:I485)","v":0},{"$f":"SUM($L$2:L485)","v":0},{"$f":"SUM($O$2:O485)","v":0},{"$f":"SUM($R$2:R485)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F485>0),F$2:$F485,G$2:$G485)/(SUMIF(F$2:$F485,\">0\",F$2:$F485))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I485>0),I$2:$I485,J$2:$J485)/(SUMIF(I$2:$I485,\">0\",I$2:$I485))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L485>0),L$2:$L485,M$2:$M485)/(SUMIF(L$2:$L485,\">0\",L$2:$L485))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O485>0),$O$2:O485,$P$2:P485)/(SUMIF($O$2:O485,\">0\",$O$2:O485))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R485>0),$R$2:R485,$S$2:S485)/(SUMIF($R$2:R485,\">0\",$R$2:R485))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG484)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG484)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH484)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH484)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI484)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI484)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ484)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ484)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK484)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK484)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4265.017152107268,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG484+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX484+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH484+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY484+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI484+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ484+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ484+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA484+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK484+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB484+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58654},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2060},41,488,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},148236.48514231306,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G489","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6995.3428295093145,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1362.0197685972184,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},359.34675859497975,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1394.5503840200922,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F489)","v":0},{"$f":"SUM($I$2:I489)","v":0},{"$f":"SUM($L$2:L489)","v":0},{"$f":"SUM($O$2:O489)","v":0},{"$f":"SUM($R$2:R489)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F489>0),F$2:$F489,G$2:$G489)/(SUMIF(F$2:$F489,\">0\",F$2:$F489))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I489>0),I$2:$I489,J$2:$J489)/(SUMIF(I$2:$I489,\">0\",I$2:$I489))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L489>0),L$2:$L489,M$2:$M489)/(SUMIF(L$2:$L489,\">0\",L$2:$L489))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O489>0),$O$2:O489,$P$2:P489)/(SUMIF($O$2:O489,\">0\",$O$2:O489))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R489>0),$R$2:R489,$S$2:S489)/(SUMIF($R$2:R489,\">0\",$R$2:R489))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG488)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG488)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH488)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH488)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI488)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI488)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ488)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ488)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK488)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK488)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3927.7754208801725,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG488+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX488+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH488+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY488+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI488+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ488+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ488+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA488+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK488+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB488+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58746},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2060},41,491,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},175679.5602294066,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G492","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6187.3771453311901,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1163.8606511006512,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},365.09225312470818,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1235.9394103799425,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F492)","v":0},{"$f":"SUM($I$2:I492)","v":0},{"$f":"SUM($L$2:L492)","v":0},{"$f":"SUM($O$2:O492)","v":0},{"$f":"SUM($R$2:R492)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F492>0),F$2:$F492,G$2:$G492)/(SUMIF(F$2:$F492,\">0\",F$2:$F492))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I492>0),I$2:$I492,J$2:$J492)/(SUMIF(I$2:$I492,\">0\",I$2:$I492))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L492>0),L$2:$L492,M$2:$M492)/(SUMIF(L$2:$L492,\">0\",L$2:$L492))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O492>0),$O$2:O492,$P$2:P492)/(SUMIF($O$2:O492,\">0\",$O$2:O492))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R492>0),$R$2:R492,$S$2:S492)/(SUMIF($R$2:R492,\">0\",$R$2:R492))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG491)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG491)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH491)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH491)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI491)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI491)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ491)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ491)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK491)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK491)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3649.6607150182244,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG491+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX491+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH491+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY491+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI491+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ491+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ491+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA491+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK491+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB491+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58807},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2061},42,493,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},184885.23624287223,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G494","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},5200.5288552312077,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1153.4485151033393,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},341.2252177839664,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1184.6247146704609,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F494)","v":0},{"$f":"SUM($I$2:I494)","v":0},{"$f":"SUM($L$2:L494)","v":0},{"$f":"SUM($O$2:O494)","v":0},{"$f":"SUM($R$2:R494)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F494>0),F$2:$F494,G$2:$G494)/(SUMIF(F$2:$F494,\">0\",F$2:$F494))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I494>0),I$2:$I494,J$2:$J494)/(SUMIF(I$2:$I494,\">0\",I$2:$I494))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L494>0),L$2:$L494,M$2:$M494)/(SUMIF(L$2:$L494,\">0\",L$2:$L494))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O494>0),$O$2:O494,$P$2:P494)/(SUMIF($O$2:O494,\">0\",$O$2:O494))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R494>0),$R$2:R494,$S$2:S494)/(SUMIF($R$2:R494,\">0\",$R$2:R494))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG493)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG493)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH493)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH493)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI493)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI493)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ493)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ493)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK493)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK493)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3730.9314056648882,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG493+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX493+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH493+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY493+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI493+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ493+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ493+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA493+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK493+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB493+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58838},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2061},42,494,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},200338.10379368853,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G495","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},5754.8381744729477,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1062.0126138413514,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},340.14262627483333,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1198.0278245916861,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F495)","v":0},{"$f":"SUM($I$2:I495)","v":0},{"$f":"SUM($L$2:L495)","v":0},{"$f":"SUM($O$2:O495)","v":0},{"$f":"SUM($R$2:R495)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F495>0),F$2:$F495,G$2:$G495)/(SUMIF(F$2:$F495,\">0\",F$2:$F495))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I495>0),I$2:$I495,J$2:$J495)/(SUMIF(I$2:$I495,\">0\",I$2:$I495))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L495>0),L$2:$L495,M$2:$M495)/(SUMIF(L$2:$L495,\">0\",L$2:$L495))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O495>0),$O$2:O495,$P$2:P495)/(SUMIF($O$2:O495,\">0\",$O$2:O495))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R495>0),$R$2:R495,$S$2:S495)/(SUMIF($R$2:R495,\">0\",$R$2:R495))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG494)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG494)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH494)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH494)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI494)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI494)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ494)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ494)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK494)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK494)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3691.886893945366,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG494+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX494+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH494+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY494+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI494+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ494+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ494+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA494+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK494+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB494+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":58927},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2061},42,497,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},245523.44571078848,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G498","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},5983.1197992969637,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1087.7639544810249,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},330.50069955226775,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1311.3536951736403,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F498)","v":0},{"$f":"SUM($I$2:I498)","v":0},{"$f":"SUM($L$2:L498)","v":0},{"$f":"SUM($O$2:O498)","v":0},{"$f":"SUM($R$2:R498)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F498>0),F$2:$F498,G$2:$G498)/(SUMIF(F$2:$F498,\">0\",F$2:$F498))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I498>0),I$2:$I498,J$2:$J498)/(SUMIF(I$2:$I498,\">0\",I$2:$I498))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L498>0),L$2:$L498,M$2:$M498)/(SUMIF(L$2:$L498,\">0\",L$2:$L498))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O498>0),$O$2:O498,$P$2:P498)/(SUMIF($O$2:O498,\">0\",$O$2:O498))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R498>0),$R$2:R498,$S$2:S498)/(SUMIF($R$2:R498,\">0\",$R$2:R498))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG497)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG497)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH497)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH497)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI497)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI497)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ497)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ497)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK497)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK497)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3600.8624499886405,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG497+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX497+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH497+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY497+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI497+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ497+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ497+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA497+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK497+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB497+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59019},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2061},42,500,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},254972.27580047079,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G501","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6272.0479683648064,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1062.3095804457246,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},348.63132483063492,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1288.9421685440907,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F501)","v":0},{"$f":"SUM($I$2:I501)","v":0},{"$f":"SUM($L$2:L501)","v":0},{"$f":"SUM($O$2:O501)","v":0},{"$f":"SUM($R$2:R501)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F501>0),F$2:$F501,G$2:$G501)/(SUMIF(F$2:$F501,\">0\",F$2:$F501))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I501>0),I$2:$I501,J$2:$J501)/(SUMIF(I$2:$I501,\">0\",I$2:$I501))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L501>0),L$2:$L501,M$2:$M501)/(SUMIF(L$2:$L501,\">0\",L$2:$L501))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O501>0),$O$2:O501,$P$2:P501)/(SUMIF($O$2:O501,\">0\",$O$2:O501))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R501>0),$R$2:R501,$S$2:S501)/(SUMIF($R$2:R501,\">0\",$R$2:R501))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG500)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG500)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH500)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH500)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI500)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI500)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ500)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ500)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK500)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK500)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3801.5252010356376,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG500+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX500+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH500+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY500+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI500+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ500+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ500+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA500+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK500+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB500+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59111},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2061},42,503,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},336817.81998311001,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G504","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6993.4944685640185,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1214.662962373729,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},395.80384538676094,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1216.9788415229175,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F504)","v":0},{"$f":"SUM($I$2:I504)","v":0},{"$f":"SUM($L$2:L504)","v":0},{"$f":"SUM($O$2:O504)","v":0},{"$f":"SUM($R$2:R504)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F504>0),F$2:$F504,G$2:$G504)/(SUMIF(F$2:$F504,\">0\",F$2:$F504))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I504>0),I$2:$I504,J$2:$J504)/(SUMIF(I$2:$I504,\">0\",I$2:$I504))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L504>0),L$2:$L504,M$2:$M504)/(SUMIF(L$2:$L504,\">0\",L$2:$L504))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O504>0),$O$2:O504,$P$2:P504)/(SUMIF($O$2:O504,\">0\",$O$2:O504))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R504>0),$R$2:R504,$S$2:S504)/(SUMIF($R$2:R504,\">0\",$R$2:R504))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG503)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG503)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH503)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH503)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI503)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI503)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ503)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ503)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK503)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK503)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3812.0802937827848,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG503+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX503+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH503+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY503+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI503+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ503+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ503+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA503+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK503+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB503+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59172},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2062},43,505,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},334463.39433068852,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G506","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},7520.118239227887,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1320.8013614523863,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},380.44849091320657,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1310.0160173641307,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F506)","v":0},{"$f":"SUM($I$2:I506)","v":0},{"$f":"SUM($L$2:L506)","v":0},{"$f":"SUM($O$2:O506)","v":0},{"$f":"SUM($R$2:R506)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F506>0),F$2:$F506,G$2:$G506)/(SUMIF(F$2:$F506,\">0\",F$2:$F506))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I506>0),I$2:$I506,J$2:$J506)/(SUMIF(I$2:$I506,\">0\",I$2:$I506))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L506>0),L$2:$L506,M$2:$M506)/(SUMIF(L$2:$L506,\">0\",L$2:$L506))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O506>0),$O$2:O506,$P$2:P506)/(SUMIF($O$2:O506,\">0\",$O$2:O506))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R506>0),$R$2:R506,$S$2:S506)/(SUMIF($R$2:R506,\">0\",$R$2:R506))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG505)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG505)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH505)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH505)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI505)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI505)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ505)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ505)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK505)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK505)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},3787.2695984841807,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG505+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX505+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH505+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY505+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI505+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ505+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ505+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA505+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK505+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB505+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59292},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2062},43,509,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},449459.91900065838,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G510","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6932.1761898378372,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1758.0339899595294,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},384.28349053684116,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1517.8808916634594,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F510)","v":0},{"$f":"SUM($I$2:I510)","v":0},{"$f":"SUM($L$2:L510)","v":0},{"$f":"SUM($O$2:O510)","v":0},{"$f":"SUM($R$2:R510)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F510>0),F$2:$F510,G$2:$G510)/(SUMIF(F$2:$F510,\">0\",F$2:$F510))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I510>0),I$2:$I510,J$2:$J510)/(SUMIF(I$2:$I510,\">0\",I$2:$I510))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L510>0),L$2:$L510,M$2:$M510)/(SUMIF(L$2:$L510,\">0\",L$2:$L510))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O510>0),$O$2:O510,$P$2:P510)/(SUMIF($O$2:O510,\">0\",$O$2:O510))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R510>0),$R$2:R510,$S$2:S510)/(SUMIF($R$2:R510,\">0\",$R$2:R510))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG509)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG509)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH509)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH509)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI509)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI509)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ509)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ509)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK509)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK509)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4479.050920500229,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG509+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX509+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH509+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY509+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI509+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ509+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ509+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA509+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK509+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB509+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59384},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2062},43,512,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},444384.02322196821,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G513","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6719.9641196099074,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1557.3194983673102,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},415.40683894094099,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1689.0539288033299,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F513)","v":0},{"$f":"SUM($I$2:I513)","v":0},{"$f":"SUM($L$2:L513)","v":0},{"$f":"SUM($O$2:O513)","v":0},{"$f":"SUM($R$2:R513)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F513>0),F$2:$F513,G$2:$G513)/(SUMIF(F$2:$F513,\">0\",F$2:$F513))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I513>0),I$2:$I513,J$2:$J513)/(SUMIF(I$2:$I513,\">0\",I$2:$I513))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L513>0),L$2:$L513,M$2:$M513)/(SUMIF(L$2:$L513,\">0\",L$2:$L513))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O513>0),$O$2:O513,$P$2:P513)/(SUMIF($O$2:O513,\">0\",$O$2:O513))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R513>0),$R$2:R513,$S$2:S513)/(SUMIF($R$2:R513,\">0\",$R$2:R513))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG512)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG512)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH512)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH512)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI512)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI512)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ512)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ512)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK512)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK512)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4691.3312019131772,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG512+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX512+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH512+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY512+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI512+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ512+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ512+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA512+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK512+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB512+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59445},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2062},43,514,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},518719.39225596882,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G515","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},7070.7253845004434,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1561.7536844573826,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},434.99698254278212,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1858.5151004595439,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F515)","v":0},{"$f":"SUM($I$2:I515)","v":0},{"$f":"SUM($L$2:L515)","v":0},{"$f":"SUM($O$2:O515)","v":0},{"$f":"SUM($R$2:R515)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F515>0),F$2:$F515,G$2:$G515)/(SUMIF(F$2:$F515,\">0\",F$2:$F515))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I515>0),I$2:$I515,J$2:$J515)/(SUMIF(I$2:$I515,\">0\",I$2:$I515))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L515>0),L$2:$L515,M$2:$M515)/(SUMIF(L$2:$L515,\">0\",L$2:$L515))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O515>0),$O$2:O515,$P$2:P515)/(SUMIF($O$2:O515,\">0\",$O$2:O515))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R515>0),$R$2:R515,$S$2:S515)/(SUMIF($R$2:R515,\">0\",$R$2:R515))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG514)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG514)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH514)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH514)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI514)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI514)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ514)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ514)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK514)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK514)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4593.654884374313,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG514+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX514+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH514+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY514+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI514+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ514+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ514+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA514+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK514+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB514+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59476},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2062},43,{"$f":"D515+1","v":515},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},529787.07266400079,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G516","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6701.4400826647234,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1648.9423456264597,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},427.59687075292322,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1812.2077386801288,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F516)","v":0},{"$f":"SUM($I$2:I516)","v":0},{"$f":"SUM($L$2:L516)","v":0},{"$f":"SUM($O$2:O516)","v":0},{"$f":"SUM($R$2:R516)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F516>0),F$2:$F516,G$2:$G516)/(SUMIF(F$2:$F516,\">0\",F$2:$F516))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I516>0),I$2:$I516,J$2:$J516)/(SUMIF(I$2:$I516,\">0\",I$2:$I516))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L516>0),L$2:$L516,M$2:$M516)/(SUMIF(L$2:$L516,\">0\",L$2:$L516))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O516>0),$O$2:O516,$P$2:P516)/(SUMIF($O$2:O516,\">0\",$O$2:O516))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R516>0),$R$2:R516,$S$2:S516)/(SUMIF($R$2:R516,\">0\",$R$2:R516))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG515)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG515)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH515)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH515)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI515)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI515)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ515)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ515)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK515)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK515)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4830.0479018570522,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG515+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX515+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH515+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY515+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI515+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ515+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ515+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA515+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK515+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB515+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59568},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2063},44,518,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},450932.60575267382,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G519","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6389.0372217316653,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1570.6709944815889,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},404.72627987804964,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2173.1792928496998,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F519)","v":0},{"$f":"SUM($I$2:I519)","v":0},{"$f":"SUM($L$2:L519)","v":0},{"$f":"SUM($O$2:O519)","v":0},{"$f":"SUM($R$2:R519)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F519>0),F$2:$F519,G$2:$G519)/(SUMIF(F$2:$F519,\">0\",F$2:$F519))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I519>0),I$2:$I519,J$2:$J519)/(SUMIF(I$2:$I519,\">0\",I$2:$I519))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L519>0),L$2:$L519,M$2:$M519)/(SUMIF(L$2:$L519,\">0\",L$2:$L519))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O519>0),$O$2:O519,$P$2:P519)/(SUMIF($O$2:O519,\">0\",$O$2:O519))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R519>0),$R$2:R519,$S$2:S519)/(SUMIF($R$2:R519,\">0\",$R$2:R519))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG518)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG518)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH518)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH518)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI518)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI518)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ518)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ518)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK518)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK518)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},4661.5142574751271,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG518+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX518+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH518+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY518+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI518+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ518+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ518+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA518+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK518+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB518+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59657},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2063},44,521,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},458294.68522461271,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G522","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6832.7819300240944,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1799.4966538128126,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},386.43667418446222,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},1942.5402736986587,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F522)","v":0},{"$f":"SUM($I$2:I522)","v":0},{"$f":"SUM($L$2:L522)","v":0},{"$f":"SUM($O$2:O522)","v":0},{"$f":"SUM($R$2:R522)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F522>0),F$2:$F522,G$2:$G522)/(SUMIF(F$2:$F522,\">0\",F$2:$F522))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I522>0),I$2:$I522,J$2:$J522)/(SUMIF(I$2:$I522,\">0\",I$2:$I522))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L522>0),L$2:$L522,M$2:$M522)/(SUMIF(L$2:$L522,\">0\",L$2:$L522))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O522>0),$O$2:O522,$P$2:P522)/(SUMIF($O$2:O522,\">0\",$O$2:O522))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R522>0),$R$2:R522,$S$2:S522)/(SUMIF($R$2:R522,\">0\",$R$2:R522))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG521)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG521)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH521)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH521)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI521)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI521)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ521)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ521)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK521)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK521)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},5146.9549821372348,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG521+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX521+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH521+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY521+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI521+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ521+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ521+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA521+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK521+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB521+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59749},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2063},44,524,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},536781.72016770381,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G525","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},6428.2293662544971,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1577.6410494792215,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},400.57425035522829,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2299.864744530666,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F525)","v":0},{"$f":"SUM($I$2:I525)","v":0},{"$f":"SUM($L$2:L525)","v":0},{"$f":"SUM($O$2:O525)","v":0},{"$f":"SUM($R$2:R525)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F525>0),F$2:$F525,G$2:$G525)/(SUMIF(F$2:$F525,\">0\",F$2:$F525))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I525>0),I$2:$I525,J$2:$J525)/(SUMIF(I$2:$I525,\">0\",I$2:$I525))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L525>0),L$2:$L525,M$2:$M525)/(SUMIF(L$2:$L525,\">0\",L$2:$L525))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O525>0),$O$2:O525,$P$2:P525)/(SUMIF($O$2:O525,\">0\",$O$2:O525))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R525>0),$R$2:R525,$S$2:S525)/(SUMIF($R$2:R525,\">0\",$R$2:R525))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG524)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG524)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH524)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH524)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI524)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI524)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ524)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ524)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK524)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK524)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},6307.8891879772927,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG524+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX524+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH524+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY524+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI524+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ524+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ524+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA524+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK524+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB524+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59810},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2063},44,526,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},518536.44986238936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G527","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},7462.2229704683614,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1483.5841367266137,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},436.70918335330208,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2218.8169347827675,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F527)","v":0},{"$f":"SUM($I$2:I527)","v":0},{"$f":"SUM($L$2:L527)","v":0},{"$f":"SUM($O$2:O527)","v":0},{"$f":"SUM($R$2:R527)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F527>0),F$2:$F527,G$2:$G527)/(SUMIF(F$2:$F527,\">0\",F$2:$F527))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I527>0),I$2:$I527,J$2:$J527)/(SUMIF(I$2:$I527,\">0\",I$2:$I527))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L527>0),L$2:$L527,M$2:$M527)/(SUMIF(L$2:$L527,\">0\",L$2:$L527))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O527>0),$O$2:O527,$P$2:P527)/(SUMIF($O$2:O527,\">0\",$O$2:O527))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R527>0),$R$2:R527,$S$2:S527)/(SUMIF($R$2:R527,\">0\",$R$2:R527))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG526)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG526)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH526)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH526)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI526)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI526)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ526)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ526)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK526)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK526)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},7010.8570965781364,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG526+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX526+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH526+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY526+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI526+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ526+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ526+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA526+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK526+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB526+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":59933},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2064},45,530,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},645168.17049156863,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G531","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},8234.0385320738224,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1836.4349089977143,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},502.91825432186408,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2283.3898240835483,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F531)","v":0},{"$f":"SUM($I$2:I531)","v":0},{"$f":"SUM($L$2:L531)","v":0},{"$f":"SUM($O$2:O531)","v":0},{"$f":"SUM($R$2:R531)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F531>0),F$2:$F531,G$2:$G531)/(SUMIF(F$2:$F531,\">0\",F$2:$F531))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I531>0),I$2:$I531,J$2:$J531)/(SUMIF(I$2:$I531,\">0\",I$2:$I531))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L531>0),L$2:$L531,M$2:$M531)/(SUMIF(L$2:$L531,\">0\",L$2:$L531))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O531>0),$O$2:O531,$P$2:P531)/(SUMIF($O$2:O531,\">0\",$O$2:O531))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R531>0),$R$2:R531,$S$2:S531)/(SUMIF($R$2:R531,\">0\",$R$2:R531))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG530)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG530)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH530)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH530)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI530)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI530)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ530)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ530)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK530)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK530)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},7275.7583548829416,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG530+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX530+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH530+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY530+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI530+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ530+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ530+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA530+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK530+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB530+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60023},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2064},45,533,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},611958.20417121158,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G534","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},9961.0096222979573,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1928.5740435615103,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},520.39713262210705,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2336.1227328662267,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F534)","v":0},{"$f":"SUM($I$2:I534)","v":0},{"$f":"SUM($L$2:L534)","v":0},{"$f":"SUM($O$2:O534)","v":0},{"$f":"SUM($R$2:R534)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F534>0),F$2:$F534,G$2:$G534)/(SUMIF(F$2:$F534,\">0\",F$2:$F534))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I534>0),I$2:$I534,J$2:$J534)/(SUMIF(I$2:$I534,\">0\",I$2:$I534))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L534>0),L$2:$L534,M$2:$M534)/(SUMIF(L$2:$L534,\">0\",L$2:$L534))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O534>0),$O$2:O534,$P$2:P534)/(SUMIF($O$2:O534,\">0\",$O$2:O534))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R534>0),$R$2:R534,$S$2:S534)/(SUMIF($R$2:R534,\">0\",$R$2:R534))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG533)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG533)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH533)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH533)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI533)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI533)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ533)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ533)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK533)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK533)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},7105.8907300722512,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG533+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX533+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH533+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY533+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI533+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ533+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ533+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA533+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK533+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB533+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60084},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2064},45,535,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},549619.71635660378,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G536","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},11184.72246735234,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2141.2054167125334,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},556.4910912432656,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2376.2465687888644,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F536)","v":0},{"$f":"SUM($I$2:I536)","v":0},{"$f":"SUM($L$2:L536)","v":0},{"$f":"SUM($O$2:O536)","v":0},{"$f":"SUM($R$2:R536)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F536>0),F$2:$F536,G$2:$G536)/(SUMIF(F$2:$F536,\">0\",F$2:$F536))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I536>0),I$2:$I536,J$2:$J536)/(SUMIF(I$2:$I536,\">0\",I$2:$I536))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L536>0),L$2:$L536,M$2:$M536)/(SUMIF(L$2:$L536,\">0\",L$2:$L536))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O536>0),$O$2:O536,$P$2:P536)/(SUMIF($O$2:O536,\">0\",$O$2:O536))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R536>0),$R$2:R536,$S$2:S536)/(SUMIF($R$2:R536,\">0\",$R$2:R536))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG535)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG535)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH535)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH535)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI535)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI535)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ535)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ535)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK535)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK535)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},7501.4562857943265,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG535+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX535+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH535+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY535+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI535+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ535+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ535+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA535+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK535+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB535+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60115},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2064},45,536,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},543933.63591469917,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G537","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},11255.153680322372,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2191.4546724639977,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},585.61887440656278,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2250.3828451757163,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F537)","v":0},{"$f":"SUM($I$2:I537)","v":0},{"$f":"SUM($L$2:L537)","v":0},{"$f":"SUM($O$2:O537)","v":0},{"$f":"SUM($R$2:R537)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F537>0),F$2:$F537,G$2:$G537)/(SUMIF(F$2:$F537,\">0\",F$2:$F537))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I537>0),I$2:$I537,J$2:$J537)/(SUMIF(I$2:$I537,\">0\",I$2:$I537))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L537>0),L$2:$L537,M$2:$M537)/(SUMIF(L$2:$L537,\">0\",L$2:$L537))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O537>0),$O$2:O537,$P$2:P537)/(SUMIF($O$2:O537,\">0\",$O$2:O537))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R537>0),$R$2:R537,$S$2:S537)/(SUMIF($R$2:R537,\">0\",$R$2:R537))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG536)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG536)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH536)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH536)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI536)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI536)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ536)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ536)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK536)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK536)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},7814.9241323090719,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG536+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX536+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH536+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY536+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI536+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ536+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ536+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA536+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK536+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB536+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60237},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2064},45,540,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},516501.27488336491,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G541","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},12821.638391223471,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1987.2027541109162,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},663.27462648560254,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2511.3809023311874,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F541)","v":0},{"$f":"SUM($I$2:I541)","v":0},{"$f":"SUM($L$2:L541)","v":0},{"$f":"SUM($O$2:O541)","v":0},{"$f":"SUM($R$2:R541)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F541>0),F$2:$F541,G$2:$G541)/(SUMIF(F$2:$F541,\">0\",F$2:$F541))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I541>0),I$2:$I541,J$2:$J541)/(SUMIF(I$2:$I541,\">0\",I$2:$I541))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L541>0),L$2:$L541,M$2:$M541)/(SUMIF(L$2:$L541,\">0\",L$2:$L541))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O541>0),$O$2:O541,$P$2:P541)/(SUMIF($O$2:O541,\">0\",$O$2:O541))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R541>0),$R$2:R541,$S$2:S541)/(SUMIF($R$2:R541,\">0\",$R$2:R541))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG540)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG540)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH540)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH540)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI540)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI540)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ540)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ540)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK540)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK540)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8723.5541497879622,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG540+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX540+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH540+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY540+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI540+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ540+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ540+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA540+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK540+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB540+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60299},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2065},46,542,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},532153.80839887145,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G543","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},15051.133133416903,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1728.4576419622479,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},589.00489321106477,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2544.5943314958636,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F543)","v":0},{"$f":"SUM($I$2:I543)","v":0},{"$f":"SUM($L$2:L543)","v":0},{"$f":"SUM($O$2:O543)","v":0},{"$f":"SUM($R$2:R543)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F543>0),F$2:$F543,G$2:$G543)/(SUMIF(F$2:$F543,\">0\",F$2:$F543))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I543>0),I$2:$I543,J$2:$J543)/(SUMIF(I$2:$I543,\">0\",I$2:$I543))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L543>0),L$2:$L543,M$2:$M543)/(SUMIF(L$2:$L543,\">0\",L$2:$L543))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O543>0),$O$2:O543,$P$2:P543)/(SUMIF($O$2:O543,\">0\",$O$2:O543))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R543>0),$R$2:R543,$S$2:S543)/(SUMIF($R$2:R543,\">0\",$R$2:R543))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG542)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG542)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH542)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH542)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI542)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI542)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ542)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ542)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK542)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK542)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8336.613938319626,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG542+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX542+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH542+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY542+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI542+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ542+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ542+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA542+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK542+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB542+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60388},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2065},46,545,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},553771.41282824858,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G546","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},17319.952574049141,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1997.6489574801233,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},624.95377684372215,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2430.9041733909803,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F546)","v":0},{"$f":"SUM($I$2:I546)","v":0},{"$f":"SUM($L$2:L546)","v":0},{"$f":"SUM($O$2:O546)","v":0},{"$f":"SUM($R$2:R546)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F546>0),F$2:$F546,G$2:$G546)/(SUMIF(F$2:$F546,\">0\",F$2:$F546))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I546>0),I$2:$I546,J$2:$J546)/(SUMIF(I$2:$I546,\">0\",I$2:$I546))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L546>0),L$2:$L546,M$2:$M546)/(SUMIF(L$2:$L546,\">0\",L$2:$L546))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O546>0),$O$2:O546,$P$2:P546)/(SUMIF($O$2:O546,\">0\",$O$2:O546))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R546>0),$R$2:R546,$S$2:S546)/(SUMIF($R$2:R546,\">0\",$R$2:R546))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG545)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG545)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH545)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH545)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI545)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI545)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ545)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ545)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK545)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK545)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8335.4379579884462,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG545+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX545+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH545+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY545+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI545+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ545+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ545+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA545+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK545+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB545+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60511},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2065},46,549,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},636561.87282510032,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G550","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},16543.56946698605,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1820.9882287045182,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},492.83128035983481,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2271.8160582239452,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F550)","v":0},{"$f":"SUM($I$2:I550)","v":0},{"$f":"SUM($L$2:L550)","v":0},{"$f":"SUM($O$2:O550)","v":0},{"$f":"SUM($R$2:R550)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F550>0),F$2:$F550,G$2:$G550)/(SUMIF(F$2:$F550,\">0\",F$2:$F550))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I550>0),I$2:$I550,J$2:$J550)/(SUMIF(I$2:$I550,\">0\",I$2:$I550))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L550>0),L$2:$L550,M$2:$M550)/(SUMIF(L$2:$L550,\">0\",L$2:$L550))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O550>0),$O$2:O550,$P$2:P550)/(SUMIF($O$2:O550,\">0\",$O$2:O550))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R550>0),$R$2:R550,$S$2:S550)/(SUMIF($R$2:R550,\">0\",$R$2:R550))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG549)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG549)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH549)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH549)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI549)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI549)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ549)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ549)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK549)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK549)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8267.6262209278702,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG549+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX549+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH549+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY549+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI549+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ549+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ549+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA549+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK549+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB549+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60572},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2065},46,551,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},642896.47752232349,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G552","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},18745.989249143484,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1912.4259799597023,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},558.32976033281386,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2633.2077885906697,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F552)","v":0},{"$f":"SUM($I$2:I552)","v":0},{"$f":"SUM($L$2:L552)","v":0},{"$f":"SUM($O$2:O552)","v":0},{"$f":"SUM($R$2:R552)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F552>0),F$2:$F552,G$2:$G552)/(SUMIF(F$2:$F552,\">0\",F$2:$F552))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I552>0),I$2:$I552,J$2:$J552)/(SUMIF(I$2:$I552,\">0\",I$2:$I552))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L552>0),L$2:$L552,M$2:$M552)/(SUMIF(L$2:$L552,\">0\",L$2:$L552))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O552>0),$O$2:O552,$P$2:P552)/(SUMIF($O$2:O552,\">0\",$O$2:O552))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R552>0),$R$2:R552,$S$2:S552)/(SUMIF($R$2:R552,\">0\",$R$2:R552))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG551)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG551)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH551)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH551)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI551)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI551)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ551)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ551)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK551)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK551)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8333.2798579540231,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG551+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX551+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH551+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY551+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI551+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ551+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ551+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA551+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK551+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB551+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60664},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2066},47,554,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},585504.93619304919,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G555","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},18984.615633072131,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2075.6984101167736,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},623.49559001401849,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2397.9233802091899,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F555)","v":0},{"$f":"SUM($I$2:I555)","v":0},{"$f":"SUM($L$2:L555)","v":0},{"$f":"SUM($O$2:O555)","v":0},{"$f":"SUM($R$2:R555)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F555>0),F$2:$F555,G$2:$G555)/(SUMIF(F$2:$F555,\">0\",F$2:$F555))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I555>0),I$2:$I555,J$2:$J555)/(SUMIF(I$2:$I555,\">0\",I$2:$I555))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L555>0),L$2:$L555,M$2:$M555)/(SUMIF(L$2:$L555,\">0\",L$2:$L555))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O555>0),$O$2:O555,$P$2:P555)/(SUMIF($O$2:O555,\">0\",$O$2:O555))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R555>0),$R$2:R555,$S$2:S555)/(SUMIF($R$2:R555,\">0\",$R$2:R555))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG554)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG554)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH554)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH554)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI554)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI554)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ554)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ554)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK554)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK554)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8466.3359331105203,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG554+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX554+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH554+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY554+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI554+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ554+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ554+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA554+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK554+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB554+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60723},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2066},47,556,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},694761.8606465474,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G557","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},18773.842972408991,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1749.5639179979585,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},655.88872634704126,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2465.7852006238363,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F557)","v":0},{"$f":"SUM($I$2:I557)","v":0},{"$f":"SUM($L$2:L557)","v":0},{"$f":"SUM($O$2:O557)","v":0},{"$f":"SUM($R$2:R557)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F557>0),F$2:$F557,G$2:$G557)/(SUMIF(F$2:$F557,\">0\",F$2:$F557))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I557>0),I$2:$I557,J$2:$J557)/(SUMIF(I$2:$I557,\">0\",I$2:$I557))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L557>0),L$2:$L557,M$2:$M557)/(SUMIF(L$2:$L557,\">0\",L$2:$L557))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O557>0),$O$2:O557,$P$2:P557)/(SUMIF($O$2:O557,\">0\",$O$2:O557))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R557>0),$R$2:R557,$S$2:S557)/(SUMIF($R$2:R557,\">0\",$R$2:R557))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG556)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG556)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH556)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH556)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI556)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI556)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ556)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ556)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK556)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK556)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},9012.6197950871447,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG556+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX556+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH556+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY556+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI556+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ556+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ556+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA556+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK556+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB556+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60753},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2066},47,557,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},646757.62670201692,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G558","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},19651.166049033145,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1705.0656186305882,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},663.86605737515299,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2684.218456042131,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F558)","v":0},{"$f":"SUM($I$2:I558)","v":0},{"$f":"SUM($L$2:L558)","v":0},{"$f":"SUM($O$2:O558)","v":0},{"$f":"SUM($R$2:R558)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F558>0),F$2:$F558,G$2:$G558)/(SUMIF(F$2:$F558,\">0\",F$2:$F558))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I558>0),I$2:$I558,J$2:$J558)/(SUMIF(I$2:$I558,\">0\",I$2:$I558))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L558>0),L$2:$L558,M$2:$M558)/(SUMIF(L$2:$L558,\">0\",L$2:$L558))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O558>0),$O$2:O558,$P$2:P558)/(SUMIF($O$2:O558,\">0\",$O$2:O558))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R558>0),$R$2:R558,$S$2:S558)/(SUMIF($R$2:R558,\">0\",$R$2:R558))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG557)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG557)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH557)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH557)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI557)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI557)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ557)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ557)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK557)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK557)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8740.3586928647273,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG557+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX557+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH557+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY557+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI557+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ557+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ557+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA557+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK557+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB557+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60876},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2066},47,561,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},856122.77466967236,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G562","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},25190.559173964222,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1864.9024201616676,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},588.19356866957958,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2982.7027830860025,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F562)","v":0},{"$f":"SUM($I$2:I562)","v":0},{"$f":"SUM($L$2:L562)","v":0},{"$f":"SUM($O$2:O562)","v":0},{"$f":"SUM($R$2:R562)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F562>0),F$2:$F562,G$2:$G562)/(SUMIF(F$2:$F562,\">0\",F$2:$F562))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I562>0),I$2:$I562,J$2:$J562)/(SUMIF(I$2:$I562,\">0\",I$2:$I562))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L562>0),L$2:$L562,M$2:$M562)/(SUMIF(L$2:$L562,\">0\",L$2:$L562))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O562>0),$O$2:O562,$P$2:P562)/(SUMIF($O$2:O562,\">0\",$O$2:O562))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R562>0),$R$2:R562,$S$2:S562)/(SUMIF($R$2:R562,\">0\",$R$2:R562))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG561)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG561)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH561)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH561)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI561)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI561)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ561)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ561)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK561)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK561)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},7497.8563321268775,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG561+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX561+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH561+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY561+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI561+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ561+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ561+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA561+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK561+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB561+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":60937},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2066},47,563,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},930703.49058371503,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G564","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},27881.149314674189,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1705.7101474920119,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},619.87862314635629,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3176.1628215982701,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F564)","v":0},{"$f":"SUM($I$2:I564)","v":0},{"$f":"SUM($L$2:L564)","v":0},{"$f":"SUM($O$2:O564)","v":0},{"$f":"SUM($R$2:R564)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F564>0),F$2:$F564,G$2:$G564)/(SUMIF(F$2:$F564,\">0\",F$2:$F564))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I564>0),I$2:$I564,J$2:$J564)/(SUMIF(I$2:$I564,\">0\",I$2:$I564))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L564>0),L$2:$L564,M$2:$M564)/(SUMIF(L$2:$L564,\">0\",L$2:$L564))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O564>0),$O$2:O564,$P$2:P564)/(SUMIF($O$2:O564,\">0\",$O$2:O564))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R564>0),$R$2:R564,$S$2:S564)/(SUMIF($R$2:R564,\">0\",$R$2:R564))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG563)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG563)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH563)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH563)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI563)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI563)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ563)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ563)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK563)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK563)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8110.1057819573643,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG563+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX563+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH563+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY563+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI563+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ563+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ563+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA563+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK563+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB563+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61029},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2067},48,566,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1086858.0402401271,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G567","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},27859.056046640941,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1595.4226676094947,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},704.58835680497043,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3314.7562530242849,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F567)","v":0},{"$f":"SUM($I$2:I567)","v":0},{"$f":"SUM($L$2:L567)","v":0},{"$f":"SUM($O$2:O567)","v":0},{"$f":"SUM($R$2:R567)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F567>0),F$2:$F567,G$2:$G567)/(SUMIF(F$2:$F567,\">0\",F$2:$F567))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I567>0),I$2:$I567,J$2:$J567)/(SUMIF(I$2:$I567,\">0\",I$2:$I567))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L567>0),L$2:$L567,M$2:$M567)/(SUMIF(L$2:$L567,\">0\",L$2:$L567))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O567>0),$O$2:O567,$P$2:P567)/(SUMIF($O$2:O567,\">0\",$O$2:O567))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R567>0),$R$2:R567,$S$2:S567)/(SUMIF($R$2:R567,\">0\",$R$2:R567))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG566)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG566)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH566)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH566)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI566)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI566)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ566)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ566)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK566)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK566)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8865.8625935370401,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG566+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX566+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH566+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY566+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI566+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ566+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ566+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA566+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK566+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB566+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61149},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2067},48,570,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1086794.8637439464,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G571","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},23184.837625187625,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1548.564257492297,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},922.07668504967705,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3316.4048656339942,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F571)","v":0},{"$f":"SUM($I$2:I571)","v":0},{"$f":"SUM($L$2:L571)","v":0},{"$f":"SUM($O$2:O571)","v":0},{"$f":"SUM($R$2:R571)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F571>0),F$2:$F571,G$2:$G571)/(SUMIF(F$2:$F571,\">0\",F$2:$F571))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I571>0),I$2:$I571,J$2:$J571)/(SUMIF(I$2:$I571,\">0\",I$2:$I571))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L571>0),L$2:$L571,M$2:$M571)/(SUMIF(L$2:$L571,\">0\",L$2:$L571))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O571>0),$O$2:O571,$P$2:P571)/(SUMIF($O$2:O571,\">0\",$O$2:O571))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R571>0),$R$2:R571,$S$2:S571)/(SUMIF($R$2:R571,\">0\",$R$2:R571))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG570)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG570)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH570)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH570)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI570)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI570)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ570)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ570)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK570)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK570)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},8887.8512280233572,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG570+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX570+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH570+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY570+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI570+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ570+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ570+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA570+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK570+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB570+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61210},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2067},48,572,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1128632.1500632954,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G573","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},24730.088445292829,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1455.4367149354196,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1024.5256247277698,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3746.0052510598875,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F573)","v":0},{"$f":"SUM($I$2:I573)","v":0},{"$f":"SUM($L$2:L573)","v":0},{"$f":"SUM($O$2:O573)","v":0},{"$f":"SUM($R$2:R573)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F573>0),F$2:$F573,G$2:$G573)/(SUMIF(F$2:$F573,\">0\",F$2:$F573))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I573>0),I$2:$I573,J$2:$J573)/(SUMIF(I$2:$I573,\">0\",I$2:$I573))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L573>0),L$2:$L573,M$2:$M573)/(SUMIF(L$2:$L573,\">0\",L$2:$L573))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O573>0),$O$2:O573,$P$2:P573)/(SUMIF($O$2:O573,\">0\",$O$2:O573))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R573>0),$R$2:R573,$S$2:S573)/(SUMIF($R$2:R573,\">0\",$R$2:R573))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG572)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG572)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH572)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH572)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI572)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI572)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ572)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ572)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK572)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK572)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},10180.606978334245,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG572+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX572+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH572+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY572+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI572+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ572+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ572+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA572+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK572+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB572+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61302},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2067},48,575,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1036084.0062581029,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G576","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},28602.733566980161,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1721.3056665667345,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1120.1705077136933,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3775.174375492878,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F576)","v":0},{"$f":"SUM($I$2:I576)","v":0},{"$f":"SUM($L$2:L576)","v":0},{"$f":"SUM($O$2:O576)","v":0},{"$f":"SUM($R$2:R576)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F576>0),F$2:$F576,G$2:$G576)/(SUMIF(F$2:$F576,\">0\",F$2:$F576))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I576>0),I$2:$I576,J$2:$J576)/(SUMIF(I$2:$I576,\">0\",I$2:$I576))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L576>0),L$2:$L576,M$2:$M576)/(SUMIF(L$2:$L576,\">0\",L$2:$L576))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O576>0),$O$2:O576,$P$2:P576)/(SUMIF($O$2:O576,\">0\",$O$2:O576))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R576>0),$R$2:R576,$S$2:S576)/(SUMIF($R$2:R576,\">0\",$R$2:R576))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG575)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG575)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH575)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH575)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI575)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI575)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ575)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ575)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK575)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK575)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},10370.926680440893,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG575+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX575+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH575+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY575+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI575+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ575+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ575+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA575+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK575+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB575+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61332},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2067},48,576,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1046413.320046628,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G577","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},28515.213608786336,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1866.633373802154,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1218.9074761555196,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3803.5173031393983,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F577)","v":0},{"$f":"SUM($I$2:I577)","v":0},{"$f":"SUM($L$2:L577)","v":0},{"$f":"SUM($O$2:O577)","v":0},{"$f":"SUM($R$2:R577)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F577>0),F$2:$F577,G$2:$G577)/(SUMIF(F$2:$F577,\">0\",F$2:$F577))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I577>0),I$2:$I577,J$2:$J577)/(SUMIF(I$2:$I577,\">0\",I$2:$I577))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L577>0),L$2:$L577,M$2:$M577)/(SUMIF(L$2:$L577,\">0\",L$2:$L577))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O577>0),$O$2:O577,$P$2:P577)/(SUMIF($O$2:O577,\">0\",$O$2:O577))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R577>0),$R$2:R577,$S$2:S577)/(SUMIF($R$2:R577,\">0\",$R$2:R577))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG576)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG576)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH576)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH576)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI576)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI576)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ576)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ576)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK576)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK576)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},10607.892564025049,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG576+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX576+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH576+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY576+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI576+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ576+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ576+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA576+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK576+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB576+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61423},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2068},49,{"$f":"D579+1","v":579},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},941704.30141522898,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G580","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},23485.609674262909,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1910.5732669689348,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1290.9745805924961,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3326.1195272663749,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F580)","v":0},{"$f":"SUM($I$2:I580)","v":0},{"$f":"SUM($L$2:L580)","v":0},{"$f":"SUM($O$2:O580)","v":0},{"$f":"SUM($R$2:R580)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F580>0),F$2:$F580,G$2:$G580)/(SUMIF(F$2:$F580,\">0\",F$2:$F580))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I580>0),I$2:$I580,J$2:$J580)/(SUMIF(I$2:$I580,\">0\",I$2:$I580))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L580>0),L$2:$L580,M$2:$M580)/(SUMIF(L$2:$L580,\">0\",L$2:$L580))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O580>0),$O$2:O580,$P$2:P580)/(SUMIF($O$2:O580,\">0\",$O$2:O580))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R580>0),$R$2:R580,$S$2:S580)/(SUMIF($R$2:R580,\">0\",$R$2:R580))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG579)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG579)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH579)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH579)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI579)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI579)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ579)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ579)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK579)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK579)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},11261.775161757154,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG579+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX579+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH579+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY579+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI579+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ579+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ579+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA579+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK579+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB579+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61515},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2068},49,582,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1088777.9845853788,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G583","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},25481.210452401087,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},1891.0309337481308,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1223.4652669193988,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3090.9300300033638,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F583)","v":0},{"$f":"SUM($I$2:I583)","v":0},{"$f":"SUM($L$2:L583)","v":0},{"$f":"SUM($O$2:O583)","v":0},{"$f":"SUM($R$2:R583)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F583>0),F$2:$F583,G$2:$G583)/(SUMIF(F$2:$F583,\">0\",F$2:$F583))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I583>0),I$2:$I583,J$2:$J583)/(SUMIF(I$2:$I583,\">0\",I$2:$I583))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L583>0),L$2:$L583,M$2:$M583)/(SUMIF(L$2:$L583,\">0\",L$2:$L583))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O583>0),$O$2:O583,$P$2:P583)/(SUMIF($O$2:O583,\">0\",$O$2:O583))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R583>0),$R$2:R583,$S$2:S583)/(SUMIF($R$2:R583,\">0\",$R$2:R583))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG582)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG582)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH582)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH582)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI582)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI582)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ582)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ582)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK582)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK582)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},11610.419037608095,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG582+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX582+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH582+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY582+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI582+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ582+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ582+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA582+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK582+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB582+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61576},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2068},49,584,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},991615.87798884616,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G585","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},28202.961202130569,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2159.5848819403391,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1428.3205359993481,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2773.2911333182419,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F585)","v":0},{"$f":"SUM($I$2:I585)","v":0},{"$f":"SUM($L$2:L585)","v":0},{"$f":"SUM($O$2:O585)","v":0},{"$f":"SUM($R$2:R585)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F585>0),F$2:$F585,G$2:$G585)/(SUMIF(F$2:$F585,\">0\",F$2:$F585))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I585>0),I$2:$I585,J$2:$J585)/(SUMIF(I$2:$I585,\">0\",I$2:$I585))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L585>0),L$2:$L585,M$2:$M585)/(SUMIF(L$2:$L585,\">0\",L$2:$L585))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O585>0),$O$2:O585,$P$2:P585)/(SUMIF($O$2:O585,\">0\",$O$2:O585))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R585>0),$R$2:R585,$S$2:S585)/(SUMIF($R$2:R585,\">0\",$R$2:R585))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG584)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG584)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH584)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH584)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI584)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI584)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ584)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ584)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK584)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK584)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},12475.014494709078,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG584+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX584+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH584+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY584+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI584+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ584+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ584+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA584+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK584+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB584+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61668},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2068},49,587,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1219544.8728255422,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G588","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},28658.448223271982,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2564.7811611597567,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1281.5505991306625,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2591.4953823372161,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F588)","v":0},{"$f":"SUM($I$2:I588)","v":0},{"$f":"SUM($L$2:L588)","v":0},{"$f":"SUM($O$2:O588)","v":0},{"$f":"SUM($R$2:R588)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F588>0),F$2:$F588,G$2:$G588)/(SUMIF(F$2:$F588,\">0\",F$2:$F588))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I588>0),I$2:$I588,J$2:$J588)/(SUMIF(I$2:$I588,\">0\",I$2:$I588))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L588>0),L$2:$L588,M$2:$M588)/(SUMIF(L$2:$L588,\">0\",L$2:$L588))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O588>0),$O$2:O588,$P$2:P588)/(SUMIF($O$2:O588,\">0\",$O$2:O588))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R588>0),$R$2:R588,$S$2:S588)/(SUMIF($R$2:R588,\">0\",$R$2:R588))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG587)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG587)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH587)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH587)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI587)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI587)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ587)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ587)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK587)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK587)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13547.180738565852,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG587+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX587+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH587+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY587+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI587+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ587+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ587+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA587+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK587+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB587+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61788},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2069},50,591,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1328376.0021891792,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G592","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},30688.535421792159,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2531.7535792465105,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1135.4530239380144,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2636.0640358392252,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F592)","v":0},{"$f":"SUM($I$2:I592)","v":0},{"$f":"SUM($L$2:L592)","v":0},{"$f":"SUM($O$2:O592)","v":0},{"$f":"SUM($R$2:R592)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F592>0),F$2:$F592,G$2:$G592)/(SUMIF(F$2:$F592,\">0\",F$2:$F592))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I592>0),I$2:$I592,J$2:$J592)/(SUMIF(I$2:$I592,\">0\",I$2:$I592))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L592>0),L$2:$L592,M$2:$M592)/(SUMIF(L$2:$L592,\">0\",L$2:$L592))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O592>0),$O$2:O592,$P$2:P592)/(SUMIF($O$2:O592,\">0\",$O$2:O592))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R592>0),$R$2:R592,$S$2:S592)/(SUMIF($R$2:R592,\">0\",$R$2:R592))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG591)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG591)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH591)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH591)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI591)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI591)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ591)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ591)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK591)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK591)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},14305.223842403058,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG591+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX591+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH591+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY591+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI591+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ591+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ591+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA591+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK591+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB591+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61849},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2069},50,593,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1429948.9434580654,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G594","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},29001.729925079468,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2165.4983178385478,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1022.6622213115287,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2720.575922020701,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F594)","v":0},{"$f":"SUM($I$2:I594)","v":0},{"$f":"SUM($L$2:L594)","v":0},{"$f":"SUM($O$2:O594)","v":0},{"$f":"SUM($R$2:R594)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F594>0),F$2:$F594,G$2:$G594)/(SUMIF(F$2:$F594,\">0\",F$2:$F594))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I594>0),I$2:$I594,J$2:$J594)/(SUMIF(I$2:$I594,\">0\",I$2:$I594))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L594>0),L$2:$L594,M$2:$M594)/(SUMIF(L$2:$L594,\">0\",L$2:$L594))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O594>0),$O$2:O594,$P$2:P594)/(SUMIF($O$2:O594,\">0\",$O$2:O594))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R594>0),$R$2:R594,$S$2:S594)/(SUMIF($R$2:R594,\">0\",$R$2:R594))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG593)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG593)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH593)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH593)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI593)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI593)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ593)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ593)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK593)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK593)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13013.370016772198,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG593+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX593+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH593+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY593+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI593+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ593+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ593+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA593+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK593+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB593+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61880},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2069},50,594,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1360590.3263177292,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G595","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},26942.461166930174,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2219.1652822903493,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},952.71354159061434,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2661.4221271905762,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F595)","v":0},{"$f":"SUM($I$2:I595)","v":0},{"$f":"SUM($L$2:L595)","v":0},{"$f":"SUM($O$2:O595)","v":0},{"$f":"SUM($R$2:R595)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F595>0),F$2:$F595,G$2:$G595)/(SUMIF(F$2:$F595,\">0\",F$2:$F595))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I595>0),I$2:$I595,J$2:$J595)/(SUMIF(I$2:$I595,\">0\",I$2:$I595))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L595>0),L$2:$L595,M$2:$M595)/(SUMIF(L$2:$L595,\">0\",L$2:$L595))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O595>0),$O$2:O595,$P$2:P595)/(SUMIF($O$2:O595,\">0\",$O$2:O595))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R595>0),$R$2:R595,$S$2:S595)/(SUMIF($R$2:R595,\">0\",$R$2:R595))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG594)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG594)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH594)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH594)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI594)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI594)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ594)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ594)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK594)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK594)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},12553.19927413452,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG594+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX594+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH594+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY594+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI594+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ594+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ594+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA594+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK594+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB594+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":61972},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2069},50,597,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1297122.8595025046,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G598","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},27103.089085959124,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2438.9836073110205,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},822.26625841620171,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2594.5626907457936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F598)","v":0},{"$f":"SUM($I$2:I598)","v":0},{"$f":"SUM($L$2:L598)","v":0},{"$f":"SUM($O$2:O598)","v":0},{"$f":"SUM($R$2:R598)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F598>0),F$2:$F598,G$2:$G598)/(SUMIF(F$2:$F598,\">0\",F$2:$F598))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I598>0),I$2:$I598,J$2:$J598)/(SUMIF(I$2:$I598,\">0\",I$2:$I598))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L598>0),L$2:$L598,M$2:$M598)/(SUMIF(L$2:$L598,\">0\",L$2:$L598))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O598>0),$O$2:O598,$P$2:P598)/(SUMIF($O$2:O598,\">0\",$O$2:O598))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R598>0),$R$2:R598,$S$2:S598)/(SUMIF($R$2:R598,\">0\",$R$2:R598))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG597)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG597)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH597)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH597)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI597)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI597)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ597)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ597)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK597)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK597)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},12907.595385084847,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG597+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX597+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH597+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY597+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI597+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ597+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ597+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA597+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK597+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB597+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62063},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2069},50,600,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1294503.6920911428,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G601","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},28196.343505303077,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2538.479430824043,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},812.98688551849989,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2380.2073481337534,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F601)","v":0},{"$f":"SUM($I$2:I601)","v":0},{"$f":"SUM($L$2:L601)","v":0},{"$f":"SUM($O$2:O601)","v":0},{"$f":"SUM($R$2:R601)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F601>0),F$2:$F601,G$2:$G601)/(SUMIF(F$2:$F601,\">0\",F$2:$F601))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I601>0),I$2:$I601,J$2:$J601)/(SUMIF(I$2:$I601,\">0\",I$2:$I601))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L601>0),L$2:$L601,M$2:$M601)/(SUMIF(L$2:$L601,\">0\",L$2:$L601))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O601>0),$O$2:O601,$P$2:P601)/(SUMIF($O$2:O601,\">0\",$O$2:O601))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R601>0),$R$2:R601,$S$2:S601)/(SUMIF($R$2:R601,\">0\",$R$2:R601))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG600)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG600)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH600)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH600)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI600)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI600)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ600)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ600)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK600)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK600)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},11867.158544426271,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG600+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX600+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH600+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY600+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI600+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ600+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ600+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA600+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK600+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB600+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62153},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2070},51,603,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1444048.8198219417,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G604","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},30798.648118035631,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2890.887938954379,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},759.65145440787944,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2488.7318402975166,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F604)","v":0},{"$f":"SUM($I$2:I604)","v":0},{"$f":"SUM($L$2:L604)","v":0},{"$f":"SUM($O$2:O604)","v":0},{"$f":"SUM($R$2:R604)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F604>0),F$2:$F604,G$2:$G604)/(SUMIF(F$2:$F604,\">0\",F$2:$F604))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I604>0),I$2:$I604,J$2:$J604)/(SUMIF(I$2:$I604,\">0\",I$2:$I604))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L604>0),L$2:$L604,M$2:$M604)/(SUMIF(L$2:$L604,\">0\",L$2:$L604))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O604>0),$O$2:O604,$P$2:P604)/(SUMIF($O$2:O604,\">0\",$O$2:O604))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R604>0),$R$2:R604,$S$2:S604)/(SUMIF($R$2:R604,\">0\",$R$2:R604))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG603)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG603)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH603)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH603)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI603)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI603)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ603)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ603)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK603)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK603)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},12008.718722179017,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG603+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX603+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH603+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY603+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI603+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ603+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ603+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA603+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK603+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB603+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62214},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2070},51,605,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1532937.9483673787,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G606","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},28381.294256066696,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2705.6067431440019,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},807.6490780145574,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2655.1486509686847,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F606)","v":0},{"$f":"SUM($I$2:I606)","v":0},{"$f":"SUM($L$2:L606)","v":0},{"$f":"SUM($O$2:O606)","v":0},{"$f":"SUM($R$2:R606)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F606>0),F$2:$F606,G$2:$G606)/(SUMIF(F$2:$F606,\">0\",F$2:$F606))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I606>0),I$2:$I606,J$2:$J606)/(SUMIF(I$2:$I606,\">0\",I$2:$I606))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L606>0),L$2:$L606,M$2:$M606)/(SUMIF(L$2:$L606,\">0\",L$2:$L606))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O606>0),$O$2:O606,$P$2:P606)/(SUMIF($O$2:O606,\">0\",$O$2:O606))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R606>0),$R$2:R606,$S$2:S606)/(SUMIF($R$2:R606,\">0\",$R$2:R606))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG605)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG605)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH605)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH605)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI605)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI605)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ605)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ605)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK605)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK605)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13024.179072533803,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG605+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX605+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH605+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY605+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI605+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ605+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ605+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA605+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK605+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB605+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62306},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2070},51,608,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1669697.7151366046,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G609","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},28502.567772671649,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2942.6529980012806,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},804.17672223390957,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3038.4073273174445,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F609)","v":0},{"$f":"SUM($I$2:I609)","v":0},{"$f":"SUM($L$2:L609)","v":0},{"$f":"SUM($O$2:O609)","v":0},{"$f":"SUM($R$2:R609)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F609>0),F$2:$F609,G$2:$G609)/(SUMIF(F$2:$F609,\">0\",F$2:$F609))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I609>0),I$2:$I609,J$2:$J609)/(SUMIF(I$2:$I609,\">0\",I$2:$I609))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L609>0),L$2:$L609,M$2:$M609)/(SUMIF(L$2:$L609,\">0\",L$2:$L609))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O609>0),$O$2:O609,$P$2:P609)/(SUMIF($O$2:O609,\">0\",$O$2:O609))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R609>0),$R$2:R609,$S$2:S609)/(SUMIF($R$2:R609,\">0\",$R$2:R609))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG608)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG608)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH608)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH608)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI608)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI608)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ608)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ608)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK608)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK608)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},14049.504387450714,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG608+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX608+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH608+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY608+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI608+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ608+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ608+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA608+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK608+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB608+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62428},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2070},51,612,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1862925.2973724708,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G613","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},23442.4552749266,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3413.0964294505325,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},775.47814144158747,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3722.7033126058718,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F613)","v":0},{"$f":"SUM($I$2:I613)","v":0},{"$f":"SUM($L$2:L613)","v":0},{"$f":"SUM($O$2:O613)","v":0},{"$f":"SUM($R$2:R613)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F613>0),F$2:$F613,G$2:$G613)/(SUMIF(F$2:$F613,\">0\",F$2:$F613))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I613>0),I$2:$I613,J$2:$J613)/(SUMIF(I$2:$I613,\">0\",I$2:$I613))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L613>0),L$2:$L613,M$2:$M613)/(SUMIF(L$2:$L613,\">0\",L$2:$L613))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O613>0),$O$2:O613,$P$2:P613)/(SUMIF($O$2:O613,\">0\",$O$2:O613))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R613>0),$R$2:R613,$S$2:S613)/(SUMIF($R$2:R613,\">0\",$R$2:R613))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG612)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG612)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH612)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH612)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI612)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI612)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ612)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ612)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK612)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK612)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},14028.217908472187,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG612+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX612+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH612+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY612+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI612+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ612+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ612+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA612+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK612+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB612+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62490},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2071},52,614,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1892905.4913147863,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G615","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},23734.777085410136,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3488.1297890202736,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},827.37411356823191,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3744.2291128094057,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F615)","v":0},{"$f":"SUM($I$2:I615)","v":0},{"$f":"SUM($L$2:L615)","v":0},{"$f":"SUM($O$2:O615)","v":0},{"$f":"SUM($R$2:R615)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F615>0),F$2:$F615,G$2:$G615)/(SUMIF(F$2:$F615,\">0\",F$2:$F615))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I615>0),I$2:$I615,J$2:$J615)/(SUMIF(I$2:$I615,\">0\",I$2:$I615))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L615>0),L$2:$L615,M$2:$M615)/(SUMIF(L$2:$L615,\">0\",L$2:$L615))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O615>0),$O$2:O615,$P$2:P615)/(SUMIF($O$2:O615,\">0\",$O$2:O615))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R615>0),$R$2:R615,$S$2:S615)/(SUMIF($R$2:R615,\">0\",$R$2:R615))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG614)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG614)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH614)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH614)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI614)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI614)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ614)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ614)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK614)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK614)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},15173.816292560954,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG614+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX614+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH614+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY614+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI614+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ614+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ614+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA614+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK614+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB614+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62518},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2071},52,615,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1930878.0287343175,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G616","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},22612.630391765248,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3456.8241599855969,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},765.35617481902625,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3549.904327839753,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F616)","v":0},{"$f":"SUM($I$2:I616)","v":0},{"$f":"SUM($L$2:L616)","v":0},{"$f":"SUM($O$2:O616)","v":0},{"$f":"SUM($R$2:R616)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F616>0),F$2:$F616,G$2:$G616)/(SUMIF(F$2:$F616,\">0\",F$2:$F616))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I616>0),I$2:$I616,J$2:$J616)/(SUMIF(I$2:$I616,\">0\",I$2:$I616))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L616>0),L$2:$L616,M$2:$M616)/(SUMIF(L$2:$L616,\">0\",L$2:$L616))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O616>0),$O$2:O616,$P$2:P616)/(SUMIF($O$2:O616,\">0\",$O$2:O616))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R616>0),$R$2:R616,$S$2:S616)/(SUMIF($R$2:R616,\">0\",$R$2:R616))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG615)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG615)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH615)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH615)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI615)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI615)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ615)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ615)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK615)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK615)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},14774.340524749005,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG615+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX615+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH615+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY615+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI615+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ615+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ615+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA615+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK615+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB615+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62610},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2071},52,618,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1984632.3668019266,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G619","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},25445.972636005936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3472.4266826348035,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},748.36700686230506,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3409.5772513915704,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F619)","v":0},{"$f":"SUM($I$2:I619)","v":0},{"$f":"SUM($L$2:L619)","v":0},{"$f":"SUM($O$2:O619)","v":0},{"$f":"SUM($R$2:R619)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F619>0),F$2:$F619,G$2:$G619)/(SUMIF(F$2:$F619,\">0\",F$2:$F619))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I619>0),I$2:$I619,J$2:$J619)/(SUMIF(I$2:$I619,\">0\",I$2:$I619))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L619>0),L$2:$L619,M$2:$M619)/(SUMIF(L$2:$L619,\">0\",L$2:$L619))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O619>0),$O$2:O619,$P$2:P619)/(SUMIF($O$2:O619,\">0\",$O$2:O619))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R619>0),$R$2:R619,$S$2:S619)/(SUMIF($R$2:R619,\">0\",$R$2:R619))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG618)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG618)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH618)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH618)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI618)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI618)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ618)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ618)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK618)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK618)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},14271.756778715249,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG618+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX618+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH618+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY618+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI618+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ618+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ618+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA618+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK618+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB618+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62702},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2071},52,621,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1682552.6283891171,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G622","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},25572.184433488022,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3458.2599322177134,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},773.71856083956061,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3590.3400471338455,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F622)","v":0},{"$f":"SUM($I$2:I622)","v":0},{"$f":"SUM($L$2:L622)","v":0},{"$f":"SUM($O$2:O622)","v":0},{"$f":"SUM($R$2:R622)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F622>0),F$2:$F622,G$2:$G622)/(SUMIF(F$2:$F622,\">0\",F$2:$F622))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I622>0),I$2:$I622,J$2:$J622)/(SUMIF(I$2:$I622,\">0\",I$2:$I622))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L622>0),L$2:$L622,M$2:$M622)/(SUMIF(L$2:$L622,\">0\",L$2:$L622))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O622>0),$O$2:O622,$P$2:P622)/(SUMIF($O$2:O622,\">0\",$O$2:O622))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R622>0),$R$2:R622,$S$2:S622)/(SUMIF($R$2:R622,\">0\",$R$2:R622))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG621)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG621)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH621)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH621)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI621)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI621)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ621)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ621)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK621)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK621)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13343.939665911348,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG621+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX621+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH621+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY621+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI621+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ621+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ621+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA621+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK621+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB621+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62793},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2071},52,624,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1902374.2016466178,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G625","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},21177.162716585586,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2872.6486276692826,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},587.00990566277926,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3560.2857941291704,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F625)","v":0},{"$f":"SUM($I$2:I625)","v":0},{"$f":"SUM($L$2:L625)","v":0},{"$f":"SUM($O$2:O625)","v":0},{"$f":"SUM($R$2:R625)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F625>0),F$2:$F625,G$2:$G625)/(SUMIF(F$2:$F625,\">0\",F$2:$F625))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I625>0),I$2:$I625,J$2:$J625)/(SUMIF(I$2:$I625,\">0\",I$2:$I625))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L625>0),L$2:$L625,M$2:$M625)/(SUMIF(L$2:$L625,\">0\",L$2:$L625))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O625>0),$O$2:O625,$P$2:P625)/(SUMIF($O$2:O625,\">0\",$O$2:O625))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R625>0),$R$2:R625,$S$2:S625)/(SUMIF($R$2:R625,\">0\",$R$2:R625))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG624)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG624)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH624)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH624)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI624)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI624)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ624)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ624)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK624)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK624)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13371.121646181671,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG624+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX624+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH624+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY624+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI624+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ624+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ624+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA624+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK624+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB624+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62884},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2072},53,627,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1803166.872117996,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G628","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},22138.456622347876,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3156.1550442223147,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},572.97540586694379,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3425.9729426465669,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F628)","v":0},{"$f":"SUM($I$2:I628)","v":0},{"$f":"SUM($L$2:L628)","v":0},{"$f":"SUM($O$2:O628)","v":0},{"$f":"SUM($R$2:R628)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F628>0),F$2:$F628,G$2:$G628)/(SUMIF(F$2:$F628,\">0\",F$2:$F628))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I628>0),I$2:$I628,J$2:$J628)/(SUMIF(I$2:$I628,\">0\",I$2:$I628))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L628>0),L$2:$L628,M$2:$M628)/(SUMIF(L$2:$L628,\">0\",L$2:$L628))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O628>0),$O$2:O628,$P$2:P628)/(SUMIF($O$2:O628,\">0\",$O$2:O628))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R628>0),$R$2:R628,$S$2:S628)/(SUMIF($R$2:R628,\">0\",$R$2:R628))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG627)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG627)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH627)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH627)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI627)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI627)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ627)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ627)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK627)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK627)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13636.881873203734,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG627+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX627+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH627+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY627+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI627+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ627+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ627+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA627+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK627+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB627+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":62976},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2072},53,630,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1846020.2885667104,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G631","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},19366.470405144824,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},2824.8573805428764,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},603.14639611377982,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2901.5336364235959,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F631)","v":0},{"$f":"SUM($I$2:I631)","v":0},{"$f":"SUM($L$2:L631)","v":0},{"$f":"SUM($O$2:O631)","v":0},{"$f":"SUM($R$2:R631)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F631>0),F$2:$F631,G$2:$G631)/(SUMIF(F$2:$F631,\">0\",F$2:$F631))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I631>0),I$2:$I631,J$2:$J631)/(SUMIF(I$2:$I631,\">0\",I$2:$I631))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L631>0),L$2:$L631,M$2:$M631)/(SUMIF(L$2:$L631,\">0\",L$2:$L631))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O631>0),$O$2:O631,$P$2:P631)/(SUMIF($O$2:O631,\">0\",$O$2:O631))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R631>0),$R$2:R631,$S$2:S631)/(SUMIF($R$2:R631,\">0\",$R$2:R631))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG630)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG630)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH630)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH630)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI630)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI630)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ630)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ630)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK630)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK630)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},12510.547114181341,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG630+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX630+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH630+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY630+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI630+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ630+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ630+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA630+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK630+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB630+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63068},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2072},53,633,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1623335.1771764359,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G634","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},20543.200110240195,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3347.2599744843965,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},603.95980141817404,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3076.2050793250069,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F634)","v":0},{"$f":"SUM($I$2:I634)","v":0},{"$f":"SUM($L$2:L634)","v":0},{"$f":"SUM($O$2:O634)","v":0},{"$f":"SUM($R$2:R634)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F634>0),F$2:$F634,G$2:$G634)/(SUMIF(F$2:$F634,\">0\",F$2:$F634))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I634>0),I$2:$I634,J$2:$J634)/(SUMIF(I$2:$I634,\">0\",I$2:$I634))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L634>0),L$2:$L634,M$2:$M634)/(SUMIF(L$2:$L634,\">0\",L$2:$L634))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O634>0),$O$2:O634,$P$2:P634)/(SUMIF($O$2:O634,\">0\",$O$2:O634))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R634>0),$R$2:R634,$S$2:S634)/(SUMIF($R$2:R634,\">0\",$R$2:R634))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG633)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG633)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH633)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH633)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI633)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI633)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ633)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ633)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK633)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK633)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13221.241955458214,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG633+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX633+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH633+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY633+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI633+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ633+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ633+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA633+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK633+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB633+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63129},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2072},53,635,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1721292.3557441705,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G636","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},21319.181562189122,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3415.5805078436692,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},635.64411668190746,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2668.3965246827015,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F636)","v":0},{"$f":"SUM($I$2:I636)","v":0},{"$f":"SUM($L$2:L636)","v":0},{"$f":"SUM($O$2:O636)","v":0},{"$f":"SUM($R$2:R636)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F636>0),F$2:$F636,G$2:$G636)/(SUMIF(F$2:$F636,\">0\",F$2:$F636))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I636>0),I$2:$I636,J$2:$J636)/(SUMIF(I$2:$I636,\">0\",I$2:$I636))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L636>0),L$2:$L636,M$2:$M636)/(SUMIF(L$2:$L636,\">0\",L$2:$L636))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O636>0),$O$2:O636,$P$2:P636)/(SUMIF($O$2:O636,\">0\",$O$2:O636))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R636>0),$R$2:R636,$S$2:S636)/(SUMIF($R$2:R636,\">0\",$R$2:R636))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG635)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG635)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH635)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH635)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI635)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI635)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ635)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ635)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK635)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK635)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13862.780279369308,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG635+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX635+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH635+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY635+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI635+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ635+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ635+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA635+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK635+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB635+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63159},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2072},53,636,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1943260.744454341,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G637","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},23374.840822965758,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3687.7286024954806,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},613.30166496764286,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2730.8022596165406,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F637)","v":0},{"$f":"SUM($I$2:I637)","v":0},{"$f":"SUM($L$2:L637)","v":0},{"$f":"SUM($O$2:O637)","v":0},{"$f":"SUM($R$2:R637)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F637>0),F$2:$F637,G$2:$G637)/(SUMIF(F$2:$F637,\">0\",F$2:$F637))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I637>0),I$2:$I637,J$2:$J637)/(SUMIF(I$2:$I637,\">0\",I$2:$I637))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L637>0),L$2:$L637,M$2:$M637)/(SUMIF(L$2:$L637,\">0\",L$2:$L637))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O637>0),$O$2:O637,$P$2:P637)/(SUMIF($O$2:O637,\">0\",$O$2:O637))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R637>0),$R$2:R637,$S$2:S637)/(SUMIF($R$2:R637,\">0\",$R$2:R637))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG636)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG636)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH636)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH636)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI636)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI636)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ636)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ636)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK636)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK636)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},14789.859089623173,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG636+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX636+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH636+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY636+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI636+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ636+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ636+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA636+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK636+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB636+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63249},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2073},54,639,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},1916219.4187521301,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G640","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},20981.408260749628,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4139.3439373624033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},503.75683635916573,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2832.0948834433939,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F640)","v":0},{"$f":"SUM($I$2:I640)","v":0},{"$f":"SUM($L$2:L640)","v":0},{"$f":"SUM($O$2:O640)","v":0},{"$f":"SUM($R$2:R640)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F640>0),F$2:$F640,G$2:$G640)/(SUMIF(F$2:$F640,\">0\",F$2:$F640))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I640>0),I$2:$I640,J$2:$J640)/(SUMIF(I$2:$I640,\">0\",I$2:$I640))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L640>0),L$2:$L640,M$2:$M640)/(SUMIF(L$2:$L640,\">0\",L$2:$L640))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O640>0),$O$2:O640,$P$2:P640)/(SUMIF($O$2:O640,\">0\",$O$2:O640))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R640>0),$R$2:R640,$S$2:S640)/(SUMIF($R$2:R640,\">0\",$R$2:R640))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG639)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG639)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH639)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH639)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI639)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI639)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ639)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ639)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK639)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK639)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},14059.589485144241,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG639+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX639+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH639+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY639+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI639+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ639+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ639+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA639+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK639+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB639+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63341},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2073},54,642,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2065418.2254221069,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G643","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},25823.447765726349,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3950.1829492956554,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},532.58884013268153,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2450.5689153037642,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F643)","v":0},{"$f":"SUM($I$2:I643)","v":0},{"$f":"SUM($L$2:L643)","v":0},{"$f":"SUM($O$2:O643)","v":0},{"$f":"SUM($R$2:R643)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F643>0),F$2:$F643,G$2:$G643)/(SUMIF(F$2:$F643,\">0\",F$2:$F643))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I643>0),I$2:$I643,J$2:$J643)/(SUMIF(I$2:$I643,\">0\",I$2:$I643))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L643>0),L$2:$L643,M$2:$M643)/(SUMIF(L$2:$L643,\">0\",L$2:$L643))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O643>0),$O$2:O643,$P$2:P643)/(SUMIF($O$2:O643,\">0\",$O$2:O643))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R643>0),$R$2:R643,$S$2:S643)/(SUMIF($R$2:R643,\">0\",$R$2:R643))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG642)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG642)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH642)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH642)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI642)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI642)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ642)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ642)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK642)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK642)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},15791.345482129511,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG642+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX642+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH642+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY642+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI642+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ642+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ642+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA642+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK642+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB642+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63433},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2073},54,645,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2069151.8494568102,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G646","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},25835.767837482428,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4288.7350419285258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},559.1813052501999,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2607.4020575614772,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F646)","v":0},{"$f":"SUM($I$2:I646)","v":0},{"$f":"SUM($L$2:L646)","v":0},{"$f":"SUM($O$2:O646)","v":0},{"$f":"SUM($R$2:R646)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F646>0),F$2:$F646,G$2:$G646)/(SUMIF(F$2:$F646,\">0\",F$2:$F646))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I646>0),I$2:$I646,J$2:$J646)/(SUMIF(I$2:$I646,\">0\",I$2:$I646))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L646>0),L$2:$L646,M$2:$M646)/(SUMIF(L$2:$L646,\">0\",L$2:$L646))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O646>0),$O$2:O646,$P$2:P646)/(SUMIF($O$2:O646,\">0\",$O$2:O646))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R646>0),$R$2:R646,$S$2:S646)/(SUMIF($R$2:R646,\">0\",$R$2:R646))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG645)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG645)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH645)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH645)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI645)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI645)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ645)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ645)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK645)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK645)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},14775.194210275507,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG645+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX645+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH645+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY645+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI645+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ645+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ645+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA645+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK645+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB645+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63524},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2073},54,648,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2052638.6153022372,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G649","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},31164.928917052835,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3742.6511377674692,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},579.9156241975993,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2494.9825456225572,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F649)","v":0},{"$f":"SUM($I$2:I649)","v":0},{"$f":"SUM($L$2:L649)","v":0},{"$f":"SUM($O$2:O649)","v":0},{"$f":"SUM($R$2:R649)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F649>0),F$2:$F649,G$2:$G649)/(SUMIF(F$2:$F649,\">0\",F$2:$F649))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I649>0),I$2:$I649,J$2:$J649)/(SUMIF(I$2:$I649,\">0\",I$2:$I649))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L649>0),L$2:$L649,M$2:$M649)/(SUMIF(L$2:$L649,\">0\",L$2:$L649))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O649>0),$O$2:O649,$P$2:P649)/(SUMIF($O$2:O649,\">0\",$O$2:O649))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R649>0),$R$2:R649,$S$2:S649)/(SUMIF($R$2:R649,\">0\",$R$2:R649))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG648)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG648)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH648)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH648)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI648)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI648)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ648)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ648)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK648)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK648)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},13897.80730552523,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG648+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX648+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH648+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY648+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI648+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ648+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ648+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA648+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK648+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB648+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63614},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2074},55,651,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2076763.9098777797,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G652","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},31128.146534748943,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3461.9280647390033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},586.8483361037662,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},2743.8812612245792,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F652)","v":0},{"$f":"SUM($I$2:I652)","v":0},{"$f":"SUM($L$2:L652)","v":0},{"$f":"SUM($O$2:O652)","v":0},{"$f":"SUM($R$2:R652)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F652>0),F$2:$F652,G$2:$G652)/(SUMIF(F$2:$F652,\">0\",F$2:$F652))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I652>0),I$2:$I652,J$2:$J652)/(SUMIF(I$2:$I652,\">0\",I$2:$I652))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L652>0),L$2:$L652,M$2:$M652)/(SUMIF(L$2:$L652,\">0\",L$2:$L652))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O652>0),$O$2:O652,$P$2:P652)/(SUMIF($O$2:O652,\">0\",$O$2:O652))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R652>0),$R$2:R652,$S$2:S652)/(SUMIF($R$2:R652,\">0\",$R$2:R652))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG651)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG651)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH651)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH651)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI651)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI651)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ651)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ651)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK651)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK651)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},15671.709039465082,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG651+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX651+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH651+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY651+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI651+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ651+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ651+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA651+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK651+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB651+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63706},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2074},55,654,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2456598.1046022614,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G655","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},31935.25138225437,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3296.9375526450531,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},605.43295213466808,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3164.5011831087854,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F655)","v":0},{"$f":"SUM($I$2:I655)","v":0},{"$f":"SUM($L$2:L655)","v":0},{"$f":"SUM($O$2:O655)","v":0},{"$f":"SUM($R$2:R655)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F655>0),F$2:$F655,G$2:$G655)/(SUMIF(F$2:$F655,\">0\",F$2:$F655))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I655>0),I$2:$I655,J$2:$J655)/(SUMIF(I$2:$I655,\">0\",I$2:$I655))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L655>0),L$2:$L655,M$2:$M655)/(SUMIF(L$2:$L655,\">0\",L$2:$L655))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O655>0),$O$2:O655,$P$2:P655)/(SUMIF($O$2:O655,\">0\",$O$2:O655))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R655>0),$R$2:R655,$S$2:S655)/(SUMIF($R$2:R655,\">0\",$R$2:R655))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG654)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG654)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH654)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH654)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI654)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI654)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ654)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ654)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK654)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK654)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},15501.22951108857,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG654+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX654+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH654+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY654+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI654+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ654+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ654+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA654+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK654+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB654+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63767},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2074},55,656,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2661918.6650374127,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G657","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},30031.793918562962,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3456.4651451329319,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},581.68102750959645,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3206.8795351275639,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F657)","v":0},{"$f":"SUM($I$2:I657)","v":0},{"$f":"SUM($L$2:L657)","v":0},{"$f":"SUM($O$2:O657)","v":0},{"$f":"SUM($R$2:R657)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F657>0),F$2:$F657,G$2:$G657)/(SUMIF(F$2:$F657,\">0\",F$2:$F657))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I657>0),I$2:$I657,J$2:$J657)/(SUMIF(I$2:$I657,\">0\",I$2:$I657))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L657>0),L$2:$L657,M$2:$M657)/(SUMIF(L$2:$L657,\">0\",L$2:$L657))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O657>0),$O$2:O657,$P$2:P657)/(SUMIF($O$2:O657,\">0\",$O$2:O657))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R657>0),$R$2:R657,$S$2:S657)/(SUMIF($R$2:R657,\">0\",$R$2:R657))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG656)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG656)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH656)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH656)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI656)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI656)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ656)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ656)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK656)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK656)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},15253.422285394396,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG656+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX656+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH656+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY656+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI656+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ656+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ656+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA656+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK656+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB656+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63798},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2074},55,657,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},2882659.1106975568,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G658","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},31526.686591770202,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3693.2013859716112,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},630.09310916949812,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3557.3952326345011,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F658)","v":0},{"$f":"SUM($I$2:I658)","v":0},{"$f":"SUM($L$2:L658)","v":0},{"$f":"SUM($O$2:O658)","v":0},{"$f":"SUM($R$2:R658)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F658>0),F$2:$F658,G$2:$G658)/(SUMIF(F$2:$F658,\">0\",F$2:$F658))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I658>0),I$2:$I658,J$2:$J658)/(SUMIF(I$2:$I658,\">0\",I$2:$I658))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L658>0),L$2:$L658,M$2:$M658)/(SUMIF(L$2:$L658,\">0\",L$2:$L658))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O658>0),$O$2:O658,$P$2:P658)/(SUMIF($O$2:O658,\">0\",$O$2:O658))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R658>0),$R$2:R658,$S$2:S658)/(SUMIF($R$2:R658,\">0\",$R$2:R658))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG657)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG657)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH657)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH657)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI657)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI657)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ657)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ657)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK657)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK657)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},15271.733361319511,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG657+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX657+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH657+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY657+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI657+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ657+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ657+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA657+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK657+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB657+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63889},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2074},55,660,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3409299.7035277793,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G661","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},36354.842726549366,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},3613.6260466720005,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},599.64337006006429,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3498.7326430881949,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F661)","v":0},{"$f":"SUM($I$2:I661)","v":0},{"$f":"SUM($L$2:L661)","v":0},{"$f":"SUM($O$2:O661)","v":0},{"$f":"SUM($R$2:R661)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F661>0),F$2:$F661,G$2:$G661)/(SUMIF(F$2:$F661,\">0\",F$2:$F661))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I661>0),I$2:$I661,J$2:$J661)/(SUMIF(I$2:$I661,\">0\",I$2:$I661))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L661>0),L$2:$L661,M$2:$M661)/(SUMIF(L$2:$L661,\">0\",L$2:$L661))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O661>0),$O$2:O661,$P$2:P661)/(SUMIF($O$2:O661,\">0\",$O$2:O661))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R661>0),$R$2:R661,$S$2:S661)/(SUMIF($R$2:R661,\">0\",$R$2:R661))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG660)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG660)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH660)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH660)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI660)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI660)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ660)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ660)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK660)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK660)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},15490.069250112083,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG660+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX660+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH660+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY660+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI660+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ660+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ660+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA660+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK660+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB660+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":63979},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2075},56,663,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},3588377.4941980192,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G664","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},39343.673639056025,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4510.4694910979288,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},588.98246737253078,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3861.6208207165614,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F664)","v":0},{"$f":"SUM($I$2:I664)","v":0},{"$f":"SUM($L$2:L664)","v":0},{"$f":"SUM($O$2:O664)","v":0},{"$f":"SUM($R$2:R664)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F664>0),F$2:$F664,G$2:$G664)/(SUMIF(F$2:$F664,\">0\",F$2:$F664))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I664>0),I$2:$I664,J$2:$J664)/(SUMIF(I$2:$I664,\">0\",I$2:$I664))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L664>0),L$2:$L664,M$2:$M664)/(SUMIF(L$2:$L664,\">0\",L$2:$L664))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O664>0),$O$2:O664,$P$2:P664)/(SUMIF($O$2:O664,\">0\",$O$2:O664))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R664>0),$R$2:R664,$S$2:S664)/(SUMIF($R$2:R664,\">0\",$R$2:R664))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG663)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG663)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH663)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH663)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI663)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI663)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ663)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ663)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK663)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK663)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},16304.907962347195,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG663+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX663+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH663+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY663+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI663+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ663+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ663+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA663+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK663+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB663+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64071},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2075},56,666,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},4521220.2462060964,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G667","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},41109.990417458481,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4826.6913988050665,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},693.01388340246467,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3903.7386860781844,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F667)","v":0},{"$f":"SUM($I$2:I667)","v":0},{"$f":"SUM($L$2:L667)","v":0},{"$f":"SUM($O$2:O667)","v":0},{"$f":"SUM($R$2:R667)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F667>0),F$2:$F667,G$2:$G667)/(SUMIF(F$2:$F667,\">0\",F$2:$F667))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I667>0),I$2:$I667,J$2:$J667)/(SUMIF(I$2:$I667,\">0\",I$2:$I667))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L667>0),L$2:$L667,M$2:$M667)/(SUMIF(L$2:$L667,\">0\",L$2:$L667))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O667>0),$O$2:O667,$P$2:P667)/(SUMIF($O$2:O667,\">0\",$O$2:O667))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R667>0),$R$2:R667,$S$2:S667)/(SUMIF($R$2:R667,\">0\",$R$2:R667))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG666)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG666)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH666)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH666)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI666)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI666)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ666)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ666)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK666)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK666)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},17506.971828119556,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG666+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX666+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH666+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY666+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI666+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ666+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ666+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA666+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK666+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB666+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64163},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2075},56,669,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},4063105.4403257151,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G670","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},44191.090453127741,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4923.4154644932933,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},795.6361231484027,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},3846.4091996920952,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F670)","v":0},{"$f":"SUM($I$2:I670)","v":0},{"$f":"SUM($L$2:L670)","v":0},{"$f":"SUM($O$2:O670)","v":0},{"$f":"SUM($R$2:R670)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F670>0),F$2:$F670,G$2:$G670)/(SUMIF(F$2:$F670,\">0\",F$2:$F670))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I670>0),I$2:$I670,J$2:$J670)/(SUMIF(I$2:$I670,\">0\",I$2:$I670))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L670>0),L$2:$L670,M$2:$M670)/(SUMIF(L$2:$L670,\">0\",L$2:$L670))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O670>0),$O$2:O670,$P$2:P670)/(SUMIF($O$2:O670,\">0\",$O$2:O670))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R670>0),$R$2:R670,$S$2:S670)/(SUMIF($R$2:R670,\">0\",$R$2:R670))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG669)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG669)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH669)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH669)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI669)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI669)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ669)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ669)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK669)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK669)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},20350.325510560324,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG669+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX669+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH669+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY669+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI669+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ669+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ669+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA669+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK669+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB669+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64254},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2075},56,672,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},4777534.1667966992,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G673","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},39665.985454328635,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4405.1113495836071,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},937.79145898802017,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4782.0384885740741,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F673)","v":0},{"$f":"SUM($I$2:I673)","v":0},{"$f":"SUM($L$2:L673)","v":0},{"$f":"SUM($O$2:O673)","v":0},{"$f":"SUM($R$2:R673)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F673>0),F$2:$F673,G$2:$G673)/(SUMIF(F$2:$F673,\">0\",F$2:$F673))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I673>0),I$2:$I673,J$2:$J673)/(SUMIF(I$2:$I673,\">0\",I$2:$I673))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L673>0),L$2:$L673,M$2:$M673)/(SUMIF(L$2:$L673,\">0\",L$2:$L673))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O673>0),$O$2:O673,$P$2:P673)/(SUMIF($O$2:O673,\">0\",$O$2:O673))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R673>0),$R$2:R673,$S$2:S673)/(SUMIF($R$2:R673,\">0\",$R$2:R673))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG672)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG672)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH672)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH672)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI672)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI672)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ672)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ672)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK672)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK672)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},20451.028469562738,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG672+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX672+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH672+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY672+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI672+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ672+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ672+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA672+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK672+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB672+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64345},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2076},57,675,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5497047.7339504445,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G676","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},36264.042868158147,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4812.4686166316542,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},898.77692806708092,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4790.1293505375215,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F676)","v":0},{"$f":"SUM($I$2:I676)","v":0},{"$f":"SUM($L$2:L676)","v":0},{"$f":"SUM($O$2:O676)","v":0},{"$f":"SUM($R$2:R676)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F676>0),F$2:$F676,G$2:$G676)/(SUMIF(F$2:$F676,\">0\",F$2:$F676))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I676>0),I$2:$I676,J$2:$J676)/(SUMIF(I$2:$I676,\">0\",I$2:$I676))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L676>0),L$2:$L676,M$2:$M676)/(SUMIF(L$2:$L676,\">0\",L$2:$L676))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O676>0),$O$2:O676,$P$2:P676)/(SUMIF($O$2:O676,\">0\",$O$2:O676))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R676>0),$R$2:R676,$S$2:S676)/(SUMIF($R$2:R676,\">0\",$R$2:R676))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG675)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG675)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH675)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH675)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI675)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI675)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ675)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ675)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK675)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK675)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},25366.738357375394,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG675+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX675+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH675+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY675+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI675+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ675+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ675+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA675+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK675+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB675+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64437},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2076},57,678,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6035355.0829394311,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G679","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},35932.416228517541,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5751.1306986490499,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1034.2755932556593,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5234.9111360522693,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F679)","v":0},{"$f":"SUM($I$2:I679)","v":0},{"$f":"SUM($L$2:L679)","v":0},{"$f":"SUM($O$2:O679)","v":0},{"$f":"SUM($R$2:R679)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F679>0),F$2:$F679,G$2:$G679)/(SUMIF(F$2:$F679,\">0\",F$2:$F679))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I679>0),I$2:$I679,J$2:$J679)/(SUMIF(I$2:$I679,\">0\",I$2:$I679))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L679>0),L$2:$L679,M$2:$M679)/(SUMIF(L$2:$L679,\">0\",L$2:$L679))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O679>0),$O$2:O679,$P$2:P679)/(SUMIF($O$2:O679,\">0\",$O$2:O679))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R679>0),$R$2:R679,$S$2:S679)/(SUMIF($R$2:R679,\">0\",$R$2:R679))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG678)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG678)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH678)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH678)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI678)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI678)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ678)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ678)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK678)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK678)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},25635.065494274269,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG678+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX678+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH678+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY678+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI678+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ678+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ678+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA678+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK678+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB678+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64467},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2076},57,679,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6230328.1148585109,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G680","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},36798.605612270243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5219.4734443101243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1086.3774218035344,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5168.4566693652469,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F680)","v":0},{"$f":"SUM($I$2:I680)","v":0},{"$f":"SUM($L$2:L680)","v":0},{"$f":"SUM($O$2:O680)","v":0},{"$f":"SUM($R$2:R680)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F680>0),F$2:$F680,G$2:$G680)/(SUMIF(F$2:$F680,\">0\",F$2:$F680))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I680>0),I$2:$I680,J$2:$J680)/(SUMIF(I$2:$I680,\">0\",I$2:$I680))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L680>0),L$2:$L680,M$2:$M680)/(SUMIF(L$2:$L680,\">0\",L$2:$L680))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O680>0),$O$2:O680,$P$2:P680)/(SUMIF($O$2:O680,\">0\",$O$2:O680))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R680>0),$R$2:R680,$S$2:S680)/(SUMIF($R$2:R680,\">0\",$R$2:R680))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG679)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG679)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH679)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH679)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI679)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI679)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ679)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ679)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK679)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK679)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},27108.894877810606,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG679+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX679+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH679+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY679+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI679+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ679+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ679+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA679+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK679+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB679+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64529},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2076},57,681,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6950753.6998239662,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G682","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},36085.457904544834,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5985.9039131599329,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1097.367325749361,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5514.2788843640619,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F682)","v":0},{"$f":"SUM($I$2:I682)","v":0},{"$f":"SUM($L$2:L682)","v":0},{"$f":"SUM($O$2:O682)","v":0},{"$f":"SUM($R$2:R682)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F682>0),F$2:$F682,G$2:$G682)/(SUMIF(F$2:$F682,\">0\",F$2:$F682))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I682>0),I$2:$I682,J$2:$J682)/(SUMIF(I$2:$I682,\">0\",I$2:$I682))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L682>0),L$2:$L682,M$2:$M682)/(SUMIF(L$2:$L682,\">0\",L$2:$L682))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O682>0),$O$2:O682,$P$2:P682)/(SUMIF($O$2:O682,\">0\",$O$2:O682))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R682>0),$R$2:R682,$S$2:S682)/(SUMIF($R$2:R682,\">0\",$R$2:R682))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG681)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG681)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH681)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH681)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI681)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI681)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ681)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ681)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK681)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK681)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},30969.284175755347,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG681+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX681+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH681+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY681+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI681+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ681+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ681+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA681+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK681+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB681+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64620},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2076},57,684,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6305190.4265357917,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G685","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},41110.295458916466,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5540.5978637162989,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1236.3628499835843,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5405.7412295691802,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F685)","v":0},{"$f":"SUM($I$2:I685)","v":0},{"$f":"SUM($L$2:L685)","v":0},{"$f":"SUM($O$2:O685)","v":0},{"$f":"SUM($R$2:R685)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F685>0),F$2:$F685,G$2:$G685)/(SUMIF(F$2:$F685,\">0\",F$2:$F685))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I685>0),I$2:$I685,J$2:$J685)/(SUMIF(I$2:$I685,\">0\",I$2:$I685))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L685>0),L$2:$L685,M$2:$M685)/(SUMIF(L$2:$L685,\">0\",L$2:$L685))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O685>0),$O$2:O685,$P$2:P685)/(SUMIF($O$2:O685,\">0\",$O$2:O685))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R685>0),$R$2:R685,$S$2:S685)/(SUMIF($R$2:R685,\">0\",$R$2:R685))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG684)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG684)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH684)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH684)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI684)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI684)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ684)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ684)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK684)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK684)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},30800.87272730453,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG684+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX684+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH684+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY684+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI684+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ684+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ684+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA684+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK684+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB684+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64710},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2077},58,687,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},6193281.25572835,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G688","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},44678.530832464676,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6205.0999458351835,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1279.7742786914216,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5951.4422840531624,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F688)","v":0},{"$f":"SUM($I$2:I688)","v":0},{"$f":"SUM($L$2:L688)","v":0},{"$f":"SUM($O$2:O688)","v":0},{"$f":"SUM($R$2:R688)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F688>0),F$2:$F688,G$2:$G688)/(SUMIF(F$2:$F688,\">0\",F$2:$F688))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I688>0),I$2:$I688,J$2:$J688)/(SUMIF(I$2:$I688,\">0\",I$2:$I688))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L688>0),L$2:$L688,M$2:$M688)/(SUMIF(L$2:$L688,\">0\",L$2:$L688))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O688>0),$O$2:O688,$P$2:P688)/(SUMIF($O$2:O688,\">0\",$O$2:O688))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R688>0),$R$2:R688,$S$2:S688)/(SUMIF($R$2:R688,\">0\",$R$2:R688))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG687)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG687)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH687)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH687)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI687)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI687)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ687)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ687)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK687)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK687)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},30389.710058502958,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG687+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX687+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH687+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY687+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI687+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ687+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ687+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA687+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK687+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB687+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64802},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2077},58,690,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},5916108.2488303185,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G691","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},45095.512382337998,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6567.6232807018278,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1254.1671630609417,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5791.3318070177438,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F691)","v":0},{"$f":"SUM($I$2:I691)","v":0},{"$f":"SUM($L$2:L691)","v":0},{"$f":"SUM($O$2:O691)","v":0},{"$f":"SUM($R$2:R691)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F691>0),F$2:$F691,G$2:$G691)/(SUMIF(F$2:$F691,\">0\",F$2:$F691))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I691>0),I$2:$I691,J$2:$J691)/(SUMIF(I$2:$I691,\">0\",I$2:$I691))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L691>0),L$2:$L691,M$2:$M691)/(SUMIF(L$2:$L691,\">0\",L$2:$L691))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O691>0),$O$2:O691,$P$2:P691)/(SUMIF($O$2:O691,\">0\",$O$2:O691))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R691>0),$R$2:R691,$S$2:S691)/(SUMIF($R$2:R691,\">0\",$R$2:R691))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG690)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG690)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH690)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH690)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI690)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI690)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ690)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ690)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK690)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK690)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},28809.202282763436,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG690+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX690+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH690+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY690+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI690+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ690+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ690+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA690+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK690+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB690+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64894},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2077},58,693,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},7496150.3462500079,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G694","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},47390.693460172144,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},7340.1342808567852,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1291.3693154993739,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6317.5151208814614,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F694)","v":0},{"$f":"SUM($I$2:I694)","v":0},{"$f":"SUM($L$2:L694)","v":0},{"$f":"SUM($O$2:O694)","v":0},{"$f":"SUM($R$2:R694)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F694>0),F$2:$F694,G$2:$G694)/(SUMIF(F$2:$F694,\">0\",F$2:$F694))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I694>0),I$2:$I694,J$2:$J694)/(SUMIF(I$2:$I694,\">0\",I$2:$I694))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L694>0),L$2:$L694,M$2:$M694)/(SUMIF(L$2:$L694,\">0\",L$2:$L694))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O694>0),$O$2:O694,$P$2:P694)/(SUMIF($O$2:O694,\">0\",$O$2:O694))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R694>0),$R$2:R694,$S$2:S694)/(SUMIF($R$2:R694,\">0\",$R$2:R694))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG693)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG693)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH693)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH693)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI693)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI693)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ693)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ693)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK693)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK693)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},29701.5205506971,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG693+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX693+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH693+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY693+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI693+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ693+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ693+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA693+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK693+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB693+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":64985},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2077},58,696,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},8547657.8006977811,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G697","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},46408.946074119529,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6131.3470804576946,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1488.6998814416286,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5637.6976161160264,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F697)","v":0},{"$f":"SUM($I$2:I697)","v":0},{"$f":"SUM($L$2:L697)","v":0},{"$f":"SUM($O$2:O697)","v":0},{"$f":"SUM($R$2:R697)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F697>0),F$2:$F697,G$2:$G697)/(SUMIF(F$2:$F697,\">0\",F$2:$F697))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I697>0),I$2:$I697,J$2:$J697)/(SUMIF(I$2:$I697,\">0\",I$2:$I697))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L697>0),L$2:$L697,M$2:$M697)/(SUMIF(L$2:$L697,\">0\",L$2:$L697))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O697>0),$O$2:O697,$P$2:P697)/(SUMIF($O$2:O697,\">0\",$O$2:O697))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R697>0),$R$2:R697,$S$2:S697)/(SUMIF($R$2:R697,\">0\",$R$2:R697))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG696)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG696)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH696)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH696)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI696)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI696)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ696)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ696)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK696)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK696)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},32773.368707728827,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG696+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX696+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH696+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY696+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI696+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ696+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ696+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA696+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK696+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB696+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65075},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2078},59,699,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},7646621.2788196038,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G700","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},46685.916725124785,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6354.6764078778015,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1686.2236806671513,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5797.5888330511898,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F700)","v":0},{"$f":"SUM($I$2:I700)","v":0},{"$f":"SUM($L$2:L700)","v":0},{"$f":"SUM($O$2:O700)","v":0},{"$f":"SUM($R$2:R700)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F700>0),F$2:$F700,G$2:$G700)/(SUMIF(F$2:$F700,\">0\",F$2:$F700))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I700>0),I$2:$I700,J$2:$J700)/(SUMIF(I$2:$I700,\">0\",I$2:$I700))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L700>0),L$2:$L700,M$2:$M700)/(SUMIF(L$2:$L700,\">0\",L$2:$L700))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O700>0),$O$2:O700,$P$2:P700)/(SUMIF($O$2:O700,\">0\",$O$2:O700))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R700>0),$R$2:R700,$S$2:S700)/(SUMIF($R$2:R700,\">0\",$R$2:R700))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG699)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG699)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH699)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH699)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI699)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI699)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ699)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ699)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK699)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK699)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},35541.912647276877,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG699+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX699+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH699+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY699+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI699+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ699+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ699+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA699+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK699+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB699+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65106},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2078},59,700,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},8020281.6646946417,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G701","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},50710.213920888869,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6206.0310088785018,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1548.8436262912921,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5366.5621365655625,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F701)","v":0},{"$f":"SUM($I$2:I701)","v":0},{"$f":"SUM($L$2:L701)","v":0},{"$f":"SUM($O$2:O701)","v":0},{"$f":"SUM($R$2:R701)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F701>0),F$2:$F701,G$2:$G701)/(SUMIF(F$2:$F701,\">0\",F$2:$F701))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I701>0),I$2:$I701,J$2:$J701)/(SUMIF(I$2:$I701,\">0\",I$2:$I701))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L701>0),L$2:$L701,M$2:$M701)/(SUMIF(L$2:$L701,\">0\",L$2:$L701))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O701>0),$O$2:O701,$P$2:P701)/(SUMIF($O$2:O701,\">0\",$O$2:O701))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R701>0),$R$2:R701,$S$2:S701)/(SUMIF($R$2:R701,\">0\",$R$2:R701))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG700)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG700)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH700)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH700)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI700)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI700)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ700)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ700)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK700)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK700)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},36112.729760732516,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG700+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX700+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH700+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY700+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI700+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ700+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ700+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA700+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK700+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB700+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65167},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2078},59,702,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},8770952.7682083342,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G703","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},46573.261982950185,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6133.5307193948502,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1567.3145896251274,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5407.4967974558922,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F703)","v":0},{"$f":"SUM($I$2:I703)","v":0},{"$f":"SUM($L$2:L703)","v":0},{"$f":"SUM($O$2:O703)","v":0},{"$f":"SUM($R$2:R703)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F703>0),F$2:$F703,G$2:$G703)/(SUMIF(F$2:$F703,\">0\",F$2:$F703))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I703>0),I$2:$I703,J$2:$J703)/(SUMIF(I$2:$I703,\">0\",I$2:$I703))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L703>0),L$2:$L703,M$2:$M703)/(SUMIF(L$2:$L703,\">0\",L$2:$L703))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O703>0),$O$2:O703,$P$2:P703)/(SUMIF($O$2:O703,\">0\",$O$2:O703))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R703>0),$R$2:R703,$S$2:S703)/(SUMIF($R$2:R703,\">0\",$R$2:R703))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG702)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG702)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH702)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH702)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI702)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI702)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ702)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ702)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK702)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK702)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},35348.132985061246,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG702+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX702+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH702+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY702+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI702+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ702+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ702+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA702+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK702+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB702+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65259},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2078},{"$f":"IFERROR(ROUNDDOWN((D706-1)/12,0)+1,\"\")","v":59},705,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},8428566.7650462557,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G706","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},43364.892943662795,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5785.3038093607665,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1472.3129077978631,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5025.1981168380607,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H706,K706,N706,Q706,T706)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F706)","v":0},{"$f":"SUM($I$2:I706)","v":0},{"$f":"SUM($L$2:L706)","v":0},{"$f":"SUM($O$2:O706)","v":0},{"$f":"SUM($R$2:R706)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F706>0),F$2:$F706,G$2:$G706)/(SUMIF(F$2:$F706,\">0\",F$2:$F706))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I706>0),I$2:$I706,J$2:$J706)/(SUMIF(I$2:$I706,\">0\",I$2:$I706))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L706>0),L$2:$L706,M$2:$M706)/(SUMIF(L$2:$L706,\">0\",L$2:$L706))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O706>0),$O$2:O706,$P$2:P706)/(SUMIF($O$2:O706,\">0\",$O$2:O706))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R706>0),$R$2:R706,$S$2:S706)/(SUMIF($R$2:R706,\">0\",$R$2:R706))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG705)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG705)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH705)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH705)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI705)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI705)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ705)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ705)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK705)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK705)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},37526.947205221135,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG705+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX705+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH705+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY705+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI705+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ705+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ705+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA705+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK705+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB705+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65350},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2078},59,708,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},8649575.5855440069,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G709","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},40310.477399419877,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6239.6364467774083,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1430.2159087478019,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4266.8131106696446,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F709)","v":0},{"$f":"SUM($I$2:I709)","v":0},{"$f":"SUM($L$2:L709)","v":0},{"$f":"SUM($O$2:O709)","v":0},{"$f":"SUM($R$2:R709)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F709>0),F$2:$F709,G$2:$G709)/(SUMIF(F$2:$F709,\">0\",F$2:$F709))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I709>0),I$2:$I709,J$2:$J709)/(SUMIF(I$2:$I709,\">0\",I$2:$I709))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L709>0),L$2:$L709,M$2:$M709)/(SUMIF(L$2:$L709,\">0\",L$2:$L709))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O709>0),$O$2:O709,$P$2:P709)/(SUMIF($O$2:O709,\">0\",$O$2:O709))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R709>0),$R$2:R709,$S$2:S709)/(SUMIF($R$2:R709,\">0\",$R$2:R709))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG708)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG708)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH708)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH708)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI708)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI708)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ708)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ708)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK708)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK708)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},40860.900326840863,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG708+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX708+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH708+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY708+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI708+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ708+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ708+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA708+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK708+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB708+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65440},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2079},60,711,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},10303583.782763379,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G712","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},39210.167209350104,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6973.6685423889949,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1766.2573344251173,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4671.5316225430879,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F712)","v":0},{"$f":"SUM($I$2:I712)","v":0},{"$f":"SUM($L$2:L712)","v":0},{"$f":"SUM($O$2:O712)","v":0},{"$f":"SUM($R$2:R712)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F712>0),F$2:$F712,G$2:$G712)/(SUMIF(F$2:$F712,\">0\",F$2:$F712))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I712>0),I$2:$I712,J$2:$J712)/(SUMIF(I$2:$I712,\">0\",I$2:$I712))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L712>0),L$2:$L712,M$2:$M712)/(SUMIF(L$2:$L712,\">0\",L$2:$L712))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O712>0),$O$2:O712,$P$2:P712)/(SUMIF($O$2:O712,\">0\",$O$2:O712))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R712>0),$R$2:R712,$S$2:S712)/(SUMIF($R$2:R712,\">0\",$R$2:R712))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG711)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG711)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH711)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH711)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI711)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI711)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ711)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ711)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK711)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK711)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},40584.048024825643,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG711+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX711+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH711+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY711+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI711+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ711+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ711+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA711+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK711+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB711+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65532},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2079},60,714,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},11267728.816745754,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G715","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},42471.129848420991,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6902.4726427026499,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2143.1022000514818,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4579.3949118076871,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F715)","v":0},{"$f":"SUM($I$2:I715)","v":0},{"$f":"SUM($L$2:L715)","v":0},{"$f":"SUM($O$2:O715)","v":0},{"$f":"SUM($R$2:R715)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F715>0),F$2:$F715,G$2:$G715)/(SUMIF(F$2:$F715,\">0\",F$2:$F715))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I715>0),I$2:$I715,J$2:$J715)/(SUMIF(I$2:$I715,\">0\",I$2:$I715))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L715>0),L$2:$L715,M$2:$M715)/(SUMIF(L$2:$L715,\">0\",L$2:$L715))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O715>0),$O$2:O715,$P$2:P715)/(SUMIF($O$2:O715,\">0\",$O$2:O715))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R715>0),$R$2:R715,$S$2:S715)/(SUMIF($R$2:R715,\">0\",$R$2:R715))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG714)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG714)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH714)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH714)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI714)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI714)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ714)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ714)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK714)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK714)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},41840.813825339705,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG714+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX714+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH714+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY714+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI714+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ714+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ714+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA714+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK714+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB714+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65624},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2079},60,717,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},11244903.491332261,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G718","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},37727.594309395179,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6510.4353131197877,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2100.2160507103267,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4185.615255343153,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F718)","v":0},{"$f":"SUM($I$2:I718)","v":0},{"$f":"SUM($L$2:L718)","v":0},{"$f":"SUM($O$2:O718)","v":0},{"$f":"SUM($R$2:R718)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F718>0),F$2:$F718,G$2:$G718)/(SUMIF(F$2:$F718,\">0\",F$2:$F718))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I718>0),I$2:$I718,J$2:$J718)/(SUMIF(I$2:$I718,\">0\",I$2:$I718))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L718>0),L$2:$L718,M$2:$M718)/(SUMIF(L$2:$L718,\">0\",L$2:$L718))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O718>0),$O$2:O718,$P$2:P718)/(SUMIF($O$2:O718,\">0\",$O$2:O718))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R718>0),$R$2:R718,$S$2:S718)/(SUMIF($R$2:R718,\">0\",$R$2:R718))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG717)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG717)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH717)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH717)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI717)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI717)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ717)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ717)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK717)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK717)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},45316.713983971982,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG717+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX717+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH717+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY717+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI717+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ717+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ717+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA717+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK717+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB717+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65715},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2079},60,720,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},10220899.521050446,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G721","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},39119.879430843735,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5576.9147476783637,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2442.4801852957576,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4272.73412142694,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F721)","v":0},{"$f":"SUM($I$2:I721)","v":0},{"$f":"SUM($L$2:L721)","v":0},{"$f":"SUM($O$2:O721)","v":0},{"$f":"SUM($R$2:R721)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F721>0),F$2:$F721,G$2:$G721)/(SUMIF(F$2:$F721,\">0\",F$2:$F721))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I721>0),I$2:$I721,J$2:$J721)/(SUMIF(I$2:$I721,\">0\",I$2:$I721))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L721>0),L$2:$L721,M$2:$M721)/(SUMIF(L$2:$L721,\">0\",L$2:$L721))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O721>0),$O$2:O721,$P$2:P721)/(SUMIF($O$2:O721,\">0\",$O$2:O721))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R721>0),$R$2:R721,$S$2:S721)/(SUMIF($R$2:R721,\">0\",$R$2:R721))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG720)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG720)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH720)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH720)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI720)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI720)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ720)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ720)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK720)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK720)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},46163.095944822329,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG720+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX720+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH720+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY720+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI720+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ720+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ720+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA720+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK720+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB720+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65746},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2080},61,721,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},10384555.212706584,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G722","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},41293.729625015709,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5289.1148926855476,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2378.0748991567907,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4532.6859107924738,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F722)","v":0},{"$f":"SUM($I$2:I722)","v":0},{"$f":"SUM($L$2:L722)","v":0},{"$f":"SUM($O$2:O722)","v":0},{"$f":"SUM($R$2:R722)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F722>0),F$2:$F722,G$2:$G722)/(SUMIF(F$2:$F722,\">0\",F$2:$F722))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I722>0),I$2:$I722,J$2:$J722)/(SUMIF(I$2:$I722,\">0\",I$2:$I722))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L722>0),L$2:$L722,M$2:$M722)/(SUMIF(L$2:$L722,\">0\",L$2:$L722))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O722>0),$O$2:O722,$P$2:P722)/(SUMIF($O$2:O722,\">0\",$O$2:O722))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R722>0),$R$2:R722,$S$2:S722)/(SUMIF($R$2:R722,\">0\",$R$2:R722))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG721)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG721)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH721)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH721)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI721)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI721)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ721)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ721)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK721)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK721)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},47914.841982838218,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG721+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX721+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH721+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY721+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI721+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ721+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ721+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA721+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK721+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB721+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65806},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2080},61,723,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},10302159.944123045,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G724","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},42160.017387958331,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4981.5799228910109,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2250.3343248292467,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},4980.3067504906512,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F724)","v":0},{"$f":"SUM($I$2:I724)","v":0},{"$f":"SUM($L$2:L724)","v":0},{"$f":"SUM($O$2:O724)","v":0},{"$f":"SUM($R$2:R724)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F724>0),F$2:$F724,G$2:$G724)/(SUMIF(F$2:$F724,\">0\",F$2:$F724))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I724>0),I$2:$I724,J$2:$J724)/(SUMIF(I$2:$I724,\">0\",I$2:$I724))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L724>0),L$2:$L724,M$2:$M724)/(SUMIF(L$2:$L724,\">0\",L$2:$L724))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O724>0),$O$2:O724,$P$2:P724)/(SUMIF($O$2:O724,\">0\",$O$2:O724))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R724>0),$R$2:R724,$S$2:S724)/(SUMIF($R$2:R724,\">0\",$R$2:R724))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG723)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG723)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH723)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH723)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI723)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI723)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ723)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ723)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK723)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK723)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},51414.737509632934,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG723+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX723+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH723+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY723+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI723+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ723+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ723+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA723+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK723+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB723+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":65928},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2080},61,727,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},12030461.100900127,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G728","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},42495.023383907937,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4745.1618753868424,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2391.2004772745258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5265.8237969652764,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F728)","v":0},{"$f":"SUM($I$2:I728)","v":0},{"$f":"SUM($L$2:L728)","v":0},{"$f":"SUM($O$2:O728)","v":0},{"$f":"SUM($R$2:R728)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F728>0),F$2:$F728,G$2:$G728)/(SUMIF(F$2:$F728,\">0\",F$2:$F728))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I728>0),I$2:$I728,J$2:$J728)/(SUMIF(I$2:$I728,\">0\",I$2:$I728))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L728>0),L$2:$L728,M$2:$M728)/(SUMIF(L$2:$L728,\">0\",L$2:$L728))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O728>0),$O$2:O728,$P$2:P728)/(SUMIF($O$2:O728,\">0\",$O$2:O728))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R728>0),$R$2:R728,$S$2:S728)/(SUMIF($R$2:R728,\">0\",$R$2:R728))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG727)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG727)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH727)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH727)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI727)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI727)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ727)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ727)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK727)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK727)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},57722.305158755626,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG727+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX727+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH727+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY727+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI727+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ727+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ727+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA727+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK727+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB727+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66020},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2080},61,730,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},11378342.962099852,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G731","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},47923.330776579307,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4686.601962218987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2176.0229241762841,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},5959.8652643814794,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F731)","v":0},{"$f":"SUM($I$2:I731)","v":0},{"$f":"SUM($L$2:L731)","v":0},{"$f":"SUM($O$2:O731)","v":0},{"$f":"SUM($R$2:R731)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F731>0),F$2:$F731,G$2:$G731)/(SUMIF(F$2:$F731,\">0\",F$2:$F731))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I731>0),I$2:$I731,J$2:$J731)/(SUMIF(I$2:$I731,\">0\",I$2:$I731))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L731>0),L$2:$L731,M$2:$M731)/(SUMIF(L$2:$L731,\">0\",L$2:$L731))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O731>0),$O$2:O731,$P$2:P731)/(SUMIF($O$2:O731,\">0\",$O$2:O731))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R731>0),$R$2:R731,$S$2:S731)/(SUMIF($R$2:R731,\">0\",$R$2:R731))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG730)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG730)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH730)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH730)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI730)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI730)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ730)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ730)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK730)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK730)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},51881.729092968148,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG730+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX730+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH730+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY730+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI730+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ730+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ730+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA730+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK730+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB730+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66081},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2080},61,732,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},13911400.610182973,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G733","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},48437.878517294834,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4891.0441444939588,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1991.202256780238,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6971.9372281970009,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F733)","v":0},{"$f":"SUM($I$2:I733)","v":0},{"$f":"SUM($L$2:L733)","v":0},{"$f":"SUM($O$2:O733)","v":0},{"$f":"SUM($R$2:R733)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F733>0),F$2:$F733,G$2:$G733)/(SUMIF(F$2:$F733,\">0\",F$2:$F733))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I733>0),I$2:$I733,J$2:$J733)/(SUMIF(I$2:$I733,\">0\",I$2:$I733))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L733>0),L$2:$L733,M$2:$M733)/(SUMIF(L$2:$L733,\">0\",L$2:$L733))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O733>0),$O$2:O733,$P$2:P733)/(SUMIF($O$2:O733,\">0\",$O$2:O733))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R733>0),$R$2:R733,$S$2:S733)/(SUMIF($R$2:R733,\">0\",$R$2:R733))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG732)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG732)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH732)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH732)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI732)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI732)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ732)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ732)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK732)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK732)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},56193.140816513835,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG732+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX732+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH732+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY732+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI732+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ732+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ732+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA732+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK732+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB732+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66171},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2081},62,735,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},13131727.244153818,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G736","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},59119.590949697536,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5581.8256360149462,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1834.5137220001361,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6734.499921729257,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F736)","v":0},{"$f":"SUM($I$2:I736)","v":0},{"$f":"SUM($L$2:L736)","v":0},{"$f":"SUM($O$2:O736)","v":0},{"$f":"SUM($R$2:R736)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F736>0),F$2:$F736,G$2:$G736)/(SUMIF(F$2:$F736,\">0\",F$2:$F736))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I736>0),I$2:$I736,J$2:$J736)/(SUMIF(I$2:$I736,\">0\",I$2:$I736))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L736>0),L$2:$L736,M$2:$M736)/(SUMIF(L$2:$L736,\">0\",L$2:$L736))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O736>0),$O$2:O736,$P$2:P736)/(SUMIF($O$2:O736,\">0\",$O$2:O736))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R736>0),$R$2:R736,$S$2:S736)/(SUMIF($R$2:R736,\">0\",$R$2:R736))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG735)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG735)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH735)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH735)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI735)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI735)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ735)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ735)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK735)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK735)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},53483.9933697659,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG735+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX735+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH735+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY735+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI735+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ735+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ735+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA735+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK735+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB735+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66263},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2081},62,738,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},15613150.346034633,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G739","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},68837.345835702741,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},4923.5620890263499,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1929.3174060392905,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6824.1634743899258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F739)","v":0},{"$f":"SUM($I$2:I739)","v":0},{"$f":"SUM($L$2:L739)","v":0},{"$f":"SUM($O$2:O739)","v":0},{"$f":"SUM($R$2:R739)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F739>0),F$2:$F739,G$2:$G739)/(SUMIF(F$2:$F739,\">0\",F$2:$F739))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I739>0),I$2:$I739,J$2:$J739)/(SUMIF(I$2:$I739,\">0\",I$2:$I739))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L739>0),L$2:$L739,M$2:$M739)/(SUMIF(L$2:$L739,\">0\",L$2:$L739))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O739>0),$O$2:O739,$P$2:P739)/(SUMIF($O$2:O739,\">0\",$O$2:O739))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R739>0),$R$2:R739,$S$2:S739)/(SUMIF($R$2:R739,\">0\",$R$2:R739))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG738)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG738)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH738)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH738)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI738)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI738)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ738)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ738)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK738)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK738)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},50905.392028226641,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG738+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX738+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH738+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY738+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI738+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ738+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ738+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA738+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK738+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB738+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66293},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2081},62,739,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},15094025.338200143,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G740","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},75276.408204744133,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},5475.4161022259341,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2062.6086749561682,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},7306.3841532254801,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F740)","v":0},{"$f":"SUM($I$2:I740)","v":0},{"$f":"SUM($L$2:L740)","v":0},{"$f":"SUM($O$2:O740)","v":0},{"$f":"SUM($R$2:R740)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F740>0),F$2:$F740,G$2:$G740)/(SUMIF(F$2:$F740,\">0\",F$2:$F740))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I740>0),I$2:$I740,J$2:$J740)/(SUMIF(I$2:$I740,\">0\",I$2:$I740))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L740>0),L$2:$L740,M$2:$M740)/(SUMIF(L$2:$L740,\">0\",L$2:$L740))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O740>0),$O$2:O740,$P$2:P740)/(SUMIF($O$2:O740,\">0\",$O$2:O740))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R740>0),$R$2:R740,$S$2:S740)/(SUMIF($R$2:R740,\">0\",$R$2:R740))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG739)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG739)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH739)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH739)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI739)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI739)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ739)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ739)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK739)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK739)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},52346.682678506957,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG739+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX739+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH739+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY739+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI739+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ739+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ739+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA739+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK739+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB739+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66385},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2081},62,742,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},16804683.315562576,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G743","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},69505.145787402114,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6584.7187950005937,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1780.1860008661404,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6954.3336422182647,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F743)","v":0},{"$f":"SUM($I$2:I743)","v":0},{"$f":"SUM($L$2:L743)","v":0},{"$f":"SUM($O$2:O743)","v":0},{"$f":"SUM($R$2:R743)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F743>0),F$2:$F743,G$2:$G743)/(SUMIF(F$2:$F743,\">0\",F$2:$F743))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I743>0),I$2:$I743,J$2:$J743)/(SUMIF(I$2:$I743,\">0\",I$2:$I743))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L743>0),L$2:$L743,M$2:$M743)/(SUMIF(L$2:$L743,\">0\",L$2:$L743))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O743>0),$O$2:O743,$P$2:P743)/(SUMIF($O$2:O743,\">0\",$O$2:O743))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R743>0),$R$2:R743,$S$2:S743)/(SUMIF($R$2:R743,\">0\",$R$2:R743))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG742)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG742)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH742)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH742)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI742)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI742)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ742)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ742)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK742)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK742)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},52970.910210321206,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG742+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX742+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH742+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY742+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI742+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ742+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ742+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA742+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK742+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB742+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66446},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2081},62,744,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},15894170.582343889,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G745","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},66127.339675391777,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},7196.0815810535505,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1862.8635145191511,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6594.0975779560977,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F745)","v":0},{"$f":"SUM($I$2:I745)","v":0},{"$f":"SUM($L$2:L745)","v":0},{"$f":"SUM($O$2:O745)","v":0},{"$f":"SUM($R$2:R745)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F745>0),F$2:$F745,G$2:$G745)/(SUMIF(F$2:$F745,\">0\",F$2:$F745))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I745>0),I$2:$I745,J$2:$J745)/(SUMIF(I$2:$I745,\">0\",I$2:$I745))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L745>0),L$2:$L745,M$2:$M745)/(SUMIF(L$2:$L745,\">0\",L$2:$L745))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O745>0),$O$2:O745,$P$2:P745)/(SUMIF($O$2:O745,\">0\",$O$2:O745))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R745>0),$R$2:R745,$S$2:S745)/(SUMIF($R$2:R745,\">0\",$R$2:R745))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG744)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG744)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH744)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH744)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI744)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI744)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ744)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ744)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK744)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK744)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},50756.249187519992,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG744+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX744+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH744+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY744+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI744+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ744+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ744+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA744+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK744+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB744+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66567},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2082},63,748,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},15924692.097261153,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G749","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},75360.431175474179,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6316.85847293191,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1456.0909875069874,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6959.198184428893,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F749)","v":0},{"$f":"SUM($I$2:I749)","v":0},{"$f":"SUM($L$2:L749)","v":0},{"$f":"SUM($O$2:O749)","v":0},{"$f":"SUM($R$2:R749)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F749>0),F$2:$F749,G$2:$G749)/(SUMIF(F$2:$F749,\">0\",F$2:$F749))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I749>0),I$2:$I749,J$2:$J749)/(SUMIF(I$2:$I749,\">0\",I$2:$I749))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L749>0),L$2:$L749,M$2:$M749)/(SUMIF(L$2:$L749,\">0\",L$2:$L749))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O749>0),$O$2:O749,$P$2:P749)/(SUMIF($O$2:O749,\">0\",$O$2:O749))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R749>0),$R$2:R749,$S$2:S749)/(SUMIF($R$2:R749,\">0\",$R$2:R749))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG748)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG748)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH748)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH748)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI748)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI748)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ748)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ748)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK748)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK748)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},52048.253528164903,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG748+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX748+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH748+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY748+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI748+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ748+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ748+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA748+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK748+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB748+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66658},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2082},63,751,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},19859342.619046077,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G752","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},75301.727330528185,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},7118.9826641926629,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1397.1001165256537,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},7156.7446499872822,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F752)","v":0},{"$f":"SUM($I$2:I752)","v":0},{"$f":"SUM($L$2:L752)","v":0},{"$f":"SUM($O$2:O752)","v":0},{"$f":"SUM($R$2:R752)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F752>0),F$2:$F752,G$2:$G752)/(SUMIF(F$2:$F752,\">0\",F$2:$F752))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I752>0),I$2:$I752,J$2:$J752)/(SUMIF(I$2:$I752,\">0\",I$2:$I752))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L752>0),L$2:$L752,M$2:$M752)/(SUMIF(L$2:$L752,\">0\",L$2:$L752))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O752>0),$O$2:O752,$P$2:P752)/(SUMIF($O$2:O752,\">0\",$O$2:O752))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R752>0),$R$2:R752,$S$2:S752)/(SUMIF($R$2:R752,\">0\",$R$2:R752))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG751)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG751)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH751)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH751)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI751)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI751)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ751)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ751)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK751)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK751)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},49671.329927414605,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG751+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX751+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH751+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY751+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI751+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ751+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ751+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA751+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK751+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB751+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66720},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2082},63,753,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},19858768.907519713,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G754","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},70093.82100916309,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8146.8291953696862,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1384.1052991674153,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},8234.2363700890837,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F754)","v":0},{"$f":"SUM($I$2:I754)","v":0},{"$f":"SUM($L$2:L754)","v":0},{"$f":"SUM($O$2:O754)","v":0},{"$f":"SUM($R$2:R754)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F754>0),F$2:$F754,G$2:$G754)/(SUMIF(F$2:$F754,\">0\",F$2:$F754))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I754>0),I$2:$I754,J$2:$J754)/(SUMIF(I$2:$I754,\">0\",I$2:$I754))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L754>0),L$2:$L754,M$2:$M754)/(SUMIF(L$2:$L754,\">0\",L$2:$L754))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O754>0),$O$2:O754,$P$2:P754)/(SUMIF($O$2:O754,\">0\",$O$2:O754))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R754>0),$R$2:R754,$S$2:S754)/(SUMIF($R$2:R754,\">0\",$R$2:R754))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG753)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG753)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH753)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH753)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI753)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI753)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ753)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ753)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK753)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK753)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},55031.318409542349,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG753+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX753+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH753+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY753+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI753+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ753+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ753+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA753+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK753+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB753+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66811},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2082},63,756,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},19197815.978864521,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G757","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},72921.848146973512,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},7684.5954727699855,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1196.6641096291573,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},8657.4847104064102,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F757)","v":0},{"$f":"SUM($I$2:I757)","v":0},{"$f":"SUM($L$2:L757)","v":0},{"$f":"SUM($O$2:O757)","v":0},{"$f":"SUM($R$2:R757)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F757>0),F$2:$F757,G$2:$G757)/(SUMIF(F$2:$F757,\">0\",F$2:$F757))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I757>0),I$2:$I757,J$2:$J757)/(SUMIF(I$2:$I757,\">0\",I$2:$I757))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L757>0),L$2:$L757,M$2:$M757)/(SUMIF(L$2:$L757,\">0\",L$2:$L757))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O757>0),$O$2:O757,$P$2:P757)/(SUMIF($O$2:O757,\">0\",$O$2:O757))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R757>0),$R$2:R757,$S$2:S757)/(SUMIF($R$2:R757,\">0\",$R$2:R757))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG756)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG756)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH756)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH756)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI756)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI756)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ756)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ756)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK756)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK756)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},52378.169182948077,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG756+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX756+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH756+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY756+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI756+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ756+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ756+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA756+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK756+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB756+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66901},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2083},64,759,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},19582852.426972624,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G760","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},76375.897218464423,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},7187.7936154785602,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1040.1317165799112,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},8486.8375413868325,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F760)","v":0},{"$f":"SUM($I$2:I760)","v":0},{"$f":"SUM($L$2:L760)","v":0},{"$f":"SUM($O$2:O760)","v":0},{"$f":"SUM($R$2:R760)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F760>0),F$2:$F760,G$2:$G760)/(SUMIF(F$2:$F760,\">0\",F$2:$F760))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I760>0),I$2:$I760,J$2:$J760)/(SUMIF(I$2:$I760,\">0\",I$2:$I760))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L760>0),L$2:$L760,M$2:$M760)/(SUMIF(L$2:$L760,\">0\",L$2:$L760))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O760>0),$O$2:O760,$P$2:P760)/(SUMIF($O$2:O760,\">0\",$O$2:O760))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R760>0),$R$2:R760,$S$2:S760)/(SUMIF($R$2:R760,\">0\",$R$2:R760))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG759)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG759)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH759)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH759)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI759)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI759)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ759)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ759)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK759)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK759)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},50186.07637373433,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG759+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX759+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH759+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY759+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI759+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ759+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ759+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA759+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK759+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB759+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":66932},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2083},64,760,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},18819161.221238177,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G761","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},77043.009658577052,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},7794.6501352170826,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1139.8453294351234,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},8838.7817209576388,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F761)","v":0},{"$f":"SUM($I$2:I761)","v":0},{"$f":"SUM($L$2:L761)","v":0},{"$f":"SUM($O$2:O761)","v":0},{"$f":"SUM($R$2:R761)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F761>0),F$2:$F761,G$2:$G761)/(SUMIF(F$2:$F761,\">0\",F$2:$F761))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I761>0),I$2:$I761,J$2:$J761)/(SUMIF(I$2:$I761,\">0\",I$2:$I761))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L761>0),L$2:$L761,M$2:$M761)/(SUMIF(L$2:$L761,\">0\",L$2:$L761))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O761>0),$O$2:O761,$P$2:P761)/(SUMIF($O$2:O761,\">0\",$O$2:O761))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R761>0),$R$2:R761,$S$2:S761)/(SUMIF($R$2:R761,\">0\",$R$2:R761))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG760)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG760)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH760)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH760)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI760)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI760)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ760)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ760)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK760)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK760)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},48605.237863772032,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG760+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX760+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH760+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY760+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI760+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ760+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ760+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA760+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK760+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB760+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67023},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2083},64,763,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},18960971.377152592,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G764","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},82326.31381470745,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},7211.9943639499033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1157.7432523674263,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},7488.0378279403003,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F764)","v":0},{"$f":"SUM($I$2:I764)","v":0},{"$f":"SUM($L$2:L764)","v":0},{"$f":"SUM($O$2:O764)","v":0},{"$f":"SUM($R$2:R764)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F764>0),F$2:$F764,G$2:$G764)/(SUMIF(F$2:$F764,\">0\",F$2:$F764))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I764>0),I$2:$I764,J$2:$J764)/(SUMIF(I$2:$I764,\">0\",I$2:$I764))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L764>0),L$2:$L764,M$2:$M764)/(SUMIF(L$2:$L764,\">0\",L$2:$L764))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O764>0),$O$2:O764,$P$2:P764)/(SUMIF($O$2:O764,\">0\",$O$2:O764))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R764>0),$R$2:R764,$S$2:S764)/(SUMIF($R$2:R764,\">0\",$R$2:R764))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG763)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG763)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH763)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH763)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI763)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI763)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ763)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ763)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK763)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK763)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},49441.877598370993,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG763+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX763+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH763+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY763+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI763+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ763+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ763+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA763+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK763+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB763+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67085},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2083},64,765,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},17514542.585469019,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G766","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},76897.360078569865,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6844.2129599582831,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1068.8840850501658,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6532.3987921544949,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F766)","v":0},{"$f":"SUM($I$2:I766)","v":0},{"$f":"SUM($L$2:L766)","v":0},{"$f":"SUM($O$2:O766)","v":0},{"$f":"SUM($R$2:R766)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F766>0),F$2:$F766,G$2:$G766)/(SUMIF(F$2:$F766,\">0\",F$2:$F766))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I766>0),I$2:$I766,J$2:$J766)/(SUMIF(I$2:$I766,\">0\",I$2:$I766))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L766>0),L$2:$L766,M$2:$M766)/(SUMIF(L$2:$L766,\">0\",L$2:$L766))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O766>0),$O$2:O766,$P$2:P766)/(SUMIF($O$2:O766,\">0\",$O$2:O766))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R766>0),$R$2:R766,$S$2:S766)/(SUMIF($R$2:R766,\">0\",$R$2:R766))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG765)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG765)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH765)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH765)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI765)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI765)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ765)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ765)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK765)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK765)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},45605.561506907441,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG765+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX765+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH765+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY765+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI765+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ765+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ765+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA765+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK765+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB765+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67207},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2084},{"$f":"IFERROR(ROUNDDOWN((D770-1)/12,0)+1,\"\")","v":65},769,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},17130322.792304788,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G770","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},60621.725859320068,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6057.5404944437814,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},929.70495209462058,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6220.0345607598028,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H770,K770,N770,Q770,T770)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F770)","v":0},{"$f":"SUM($I$2:I770)","v":0},{"$f":"SUM($L$2:L770)","v":0},{"$f":"SUM($O$2:O770)","v":0},{"$f":"SUM($R$2:R770)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F770>0),F$2:$F770,G$2:$G770)/(SUMIF(F$2:$F770,\">0\",F$2:$F770))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I770>0),I$2:$I770,J$2:$J770)/(SUMIF(I$2:$I770,\">0\",I$2:$I770))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L770>0),L$2:$L770,M$2:$M770)/(SUMIF(L$2:$L770,\">0\",L$2:$L770))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O770>0),$O$2:O770,$P$2:P770)/(SUMIF($O$2:O770,\">0\",$O$2:O770))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R770>0),$R$2:R770,$S$2:S770)/(SUMIF($R$2:R770,\">0\",$R$2:R770))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG769)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG769)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH769)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH769)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI769)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI769)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ769)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ769)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK769)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK769)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},39017.874683589391,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG769+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX769+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH769+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY769+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI769+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ769+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ769+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA769+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK769+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB769+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67298},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2084},65,772,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},16370118.251924187,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G773","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},58051.939291812778,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},6792.2640412799765,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},932.90995392830655,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},6655.4049130988724,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F773)","v":0},{"$f":"SUM($I$2:I773)","v":0},{"$f":"SUM($L$2:L773)","v":0},{"$f":"SUM($O$2:O773)","v":0},{"$f":"SUM($R$2:R773)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F773>0),F$2:$F773,G$2:$G773)/(SUMIF(F$2:$F773,\">0\",F$2:$F773))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I773>0),I$2:$I773,J$2:$J773)/(SUMIF(I$2:$I773,\">0\",I$2:$I773))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L773>0),L$2:$L773,M$2:$M773)/(SUMIF(L$2:$L773,\">0\",L$2:$L773))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O773>0),$O$2:O773,$P$2:P773)/(SUMIF($O$2:O773,\">0\",$O$2:O773))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R773>0),$R$2:R773,$S$2:S773)/(SUMIF($R$2:R773,\">0\",$R$2:R773))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG772)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG772)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH772)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH772)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI772)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI772)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ772)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ772)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK772)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK772)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},37209.627926002322,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG772+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX772+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH772+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY772+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI772+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ772+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ772+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA772+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK772+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB772+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67389},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2084},65,775,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},17640065.678599585,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G776","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},69997.488420448921,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},7492.151911123452,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},975.53746458595265,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},8155.9371909329793,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F776)","v":0},{"$f":"SUM($I$2:I776)","v":0},{"$f":"SUM($L$2:L776)","v":0},{"$f":"SUM($O$2:O776)","v":0},{"$f":"SUM($R$2:R776)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F776>0),F$2:$F776,G$2:$G776)/(SUMIF(F$2:$F776,\">0\",F$2:$F776))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I776>0),I$2:$I776,J$2:$J776)/(SUMIF(I$2:$I776,\">0\",I$2:$I776))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L776>0),L$2:$L776,M$2:$M776)/(SUMIF(L$2:$L776,\">0\",L$2:$L776))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O776>0),$O$2:O776,$P$2:P776)/(SUMIF($O$2:O776,\">0\",$O$2:O776))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R776>0),$R$2:R776,$S$2:S776)/(SUMIF($R$2:R776,\">0\",$R$2:R776))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG775)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG775)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH775)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH775)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI775)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI775)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ775)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ775)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK775)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK775)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},42948.250163039316,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG775+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX775+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH775+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY775+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI775+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ775+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ775+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA775+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK775+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB775+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67481},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2084},65,778,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},17535592.472828452,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G779","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},83559.148765470876,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8867.0534813740924,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},933.20169089961325,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},7094.2771900513389,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F779)","v":0},{"$f":"SUM($I$2:I779)","v":0},{"$f":"SUM($L$2:L779)","v":0},{"$f":"SUM($O$2:O779)","v":0},{"$f":"SUM($R$2:R779)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F779>0),F$2:$F779,G$2:$G779)/(SUMIF(F$2:$F779,\">0\",F$2:$F779))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I779>0),I$2:$I779,J$2:$J779)/(SUMIF(I$2:$I779,\">0\",I$2:$I779))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L779>0),L$2:$L779,M$2:$M779)/(SUMIF(L$2:$L779,\">0\",L$2:$L779))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O779>0),$O$2:O779,$P$2:P779)/(SUMIF($O$2:O779,\">0\",$O$2:O779))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R779>0),$R$2:R779,$S$2:S779)/(SUMIF($R$2:R779,\">0\",$R$2:R779))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG778)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG778)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH778)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH778)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI778)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI778)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ778)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ778)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK778)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK778)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},38034.630407038778,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG778+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX778+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH778+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY778+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI778+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ778+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ778+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA778+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK778+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB778+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67512},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2084},65,779,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},18724411.621557031,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G780","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},83487.791152612146,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9161.3061235340228,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},867.01308638266073,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},7248.7255149556404,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F780)","v":0},{"$f":"SUM($I$2:I780)","v":0},{"$f":"SUM($L$2:L780)","v":0},{"$f":"SUM($O$2:O780)","v":0},{"$f":"SUM($R$2:R780)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F780>0),F$2:$F780,G$2:$G780)/(SUMIF(F$2:$F780,\">0\",F$2:$F780))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I780>0),I$2:$I780,J$2:$J780)/(SUMIF(I$2:$I780,\">0\",I$2:$I780))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L780>0),L$2:$L780,M$2:$M780)/(SUMIF(L$2:$L780,\">0\",L$2:$L780))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O780>0),$O$2:O780,$P$2:P780)/(SUMIF($O$2:O780,\">0\",$O$2:O780))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R780>0),$R$2:R780,$S$2:S780)/(SUMIF($R$2:R780,\">0\",$R$2:R780))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG779)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG779)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH779)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH779)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI779)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI779)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ779)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ779)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK779)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK779)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},38030.932537918285,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG779+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX779+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH779+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY779+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI779+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ779+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ779+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA779+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK779+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB779+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67573},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2085},66,781,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},19236062.153700516,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G782","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},87618.158081965361,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8744.4475148677739,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},916.46294609769814,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},8200.0650371914653,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F782)","v":0},{"$f":"SUM($I$2:I782)","v":0},{"$f":"SUM($L$2:L782)","v":0},{"$f":"SUM($O$2:O782)","v":0},{"$f":"SUM($R$2:R782)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F782>0),F$2:$F782,G$2:$G782)/(SUMIF(F$2:$F782,\">0\",F$2:$F782))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I782>0),I$2:$I782,J$2:$J782)/(SUMIF(I$2:$I782,\">0\",I$2:$I782))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L782>0),L$2:$L782,M$2:$M782)/(SUMIF(L$2:$L782,\">0\",L$2:$L782))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O782>0),$O$2:O782,$P$2:P782)/(SUMIF($O$2:O782,\">0\",$O$2:O782))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R782>0),$R$2:R782,$S$2:S782)/(SUMIF($R$2:R782,\">0\",$R$2:R782))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG781)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG781)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH781)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH781)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI781)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI781)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ781)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ781)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK781)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK781)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},43669.492773874787,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG781+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX781+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH781+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY781+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI781+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ781+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ781+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA781+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK781+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB781+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67663},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2085},66,784,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},23839313.320078366,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G785","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},90200.444679362481,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9525.8219260573023,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1009.9263133345289,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},7742.1132848345997,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F785)","v":0},{"$f":"SUM($I$2:I785)","v":0},{"$f":"SUM($L$2:L785)","v":0},{"$f":"SUM($O$2:O785)","v":0},{"$f":"SUM($R$2:R785)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F785>0),F$2:$F785,G$2:$G785)/(SUMIF(F$2:$F785,\">0\",F$2:$F785))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I785>0),I$2:$I785,J$2:$J785)/(SUMIF(I$2:$I785,\">0\",I$2:$I785))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L785>0),L$2:$L785,M$2:$M785)/(SUMIF(L$2:$L785,\">0\",L$2:$L785))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O785>0),$O$2:O785,$P$2:P785)/(SUMIF($O$2:O785,\">0\",$O$2:O785))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R785>0),$R$2:R785,$S$2:S785)/(SUMIF($R$2:R785,\">0\",$R$2:R785))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG784)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG784)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH784)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH784)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI784)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI784)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ784)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ784)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK784)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK784)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},43889.301353727576,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG784+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX784+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH784+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY784+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI784+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ784+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ784+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA784+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK784+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB784+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67724},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2085},66,786,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},25172080.14064521,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G787","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},99333.595427785214,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9981.3008180841316,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1012.9722592178053,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},9268.1378942674583,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F787)","v":0},{"$f":"SUM($I$2:I787)","v":0},{"$f":"SUM($L$2:L787)","v":0},{"$f":"SUM($O$2:O787)","v":0},{"$f":"SUM($R$2:R787)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F787>0),F$2:$F787,G$2:$G787)/(SUMIF(F$2:$F787,\">0\",F$2:$F787))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I787>0),I$2:$I787,J$2:$J787)/(SUMIF(I$2:$I787,\">0\",I$2:$I787))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L787>0),L$2:$L787,M$2:$M787)/(SUMIF(L$2:$L787,\">0\",L$2:$L787))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O787>0),$O$2:O787,$P$2:P787)/(SUMIF($O$2:O787,\">0\",$O$2:O787))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R787>0),$R$2:R787,$S$2:S787)/(SUMIF($R$2:R787,\">0\",$R$2:R787))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG786)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG786)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH786)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH786)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI786)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI786)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ786)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ786)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK786)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK786)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},41083.307881948764,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG786+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX786+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH786+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY786+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI786+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ786+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ786+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA786+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK786+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB786+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67846},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2085},66,790,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},30012609.349126831,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G791","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},101665.05311307644,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9697.6275950261479,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1237.1666649236797,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},11373.776042844844,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F791)","v":0},{"$f":"SUM($I$2:I791)","v":0},{"$f":"SUM($L$2:L791)","v":0},{"$f":"SUM($O$2:O791)","v":0},{"$f":"SUM($R$2:R791)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F791>0),F$2:$F791,G$2:$G791)/(SUMIF(F$2:$F791,\">0\",F$2:$F791))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I791>0),I$2:$I791,J$2:$J791)/(SUMIF(I$2:$I791,\">0\",I$2:$I791))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L791>0),L$2:$L791,M$2:$M791)/(SUMIF(L$2:$L791,\">0\",L$2:$L791))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O791>0),$O$2:O791,$P$2:P791)/(SUMIF($O$2:O791,\">0\",$O$2:O791))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R791>0),$R$2:R791,$S$2:S791)/(SUMIF($R$2:R791,\">0\",$R$2:R791))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG790)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG790)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH790)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH790)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI790)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI790)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ790)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ790)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK790)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK790)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},44625.020663353775,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG790+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX790+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH790+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY790+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI790+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ790+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ790+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA790+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK790+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB790+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":67938},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2086},67,793,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},33908092.762296535,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G794","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},98909.861007112253,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},10413.18851216946,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1318.8903218613334,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},10544.698873050153,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F794)","v":0},{"$f":"SUM($I$2:I794)","v":0},{"$f":"SUM($L$2:L794)","v":0},{"$f":"SUM($O$2:O794)","v":0},{"$f":"SUM($R$2:R794)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F794>0),F$2:$F794,G$2:$G794)/(SUMIF(F$2:$F794,\">0\",F$2:$F794))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I794>0),I$2:$I794,J$2:$J794)/(SUMIF(I$2:$I794,\">0\",I$2:$I794))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L794>0),L$2:$L794,M$2:$M794)/(SUMIF(L$2:$L794,\">0\",L$2:$L794))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O794>0),$O$2:O794,$P$2:P794)/(SUMIF($O$2:O794,\">0\",$O$2:O794))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R794>0),$R$2:R794,$S$2:S794)/(SUMIF($R$2:R794,\">0\",$R$2:R794))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG793)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG793)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH793)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH793)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI793)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI793)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ793)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ793)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK793)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK793)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},48669.402610859273,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG793+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX793+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH793+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY793+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI793+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ793+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ793+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA793+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK793+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB793+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68028},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2086},67,796,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},36684639.898881301,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G797","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},94013.559524441647,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9355.1425719765393,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1277.1680253982502,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},9919.5054353926716,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F797)","v":0},{"$f":"SUM($I$2:I797)","v":0},{"$f":"SUM($L$2:L797)","v":0},{"$f":"SUM($O$2:O797)","v":0},{"$f":"SUM($R$2:R797)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F797>0),F$2:$F797,G$2:$G797)/(SUMIF(F$2:$F797,\">0\",F$2:$F797))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I797>0),I$2:$I797,J$2:$J797)/(SUMIF(I$2:$I797,\">0\",I$2:$I797))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L797>0),L$2:$L797,M$2:$M797)/(SUMIF(L$2:$L797,\">0\",L$2:$L797))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O797>0),$O$2:O797,$P$2:P797)/(SUMIF($O$2:O797,\">0\",$O$2:O797))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R797>0),$R$2:R797,$S$2:S797)/(SUMIF($R$2:R797,\">0\",$R$2:R797))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG796)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG796)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH796)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH796)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI796)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI796)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ796)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ796)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK796)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK796)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},55657.008905094051,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG796+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX796+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH796+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY796+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI796+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ796+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ796+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA796+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK796+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB796+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68119},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2086},67,799,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},39375203.624661542,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G800","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},88472.666570468515,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9093.0328982359642,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1223.8819767623615,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},9909.9112620161159,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F800)","v":0},{"$f":"SUM($I$2:I800)","v":0},{"$f":"SUM($L$2:L800)","v":0},{"$f":"SUM($O$2:O800)","v":0},{"$f":"SUM($R$2:R800)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F800>0),F$2:$F800,G$2:$G800)/(SUMIF(F$2:$F800,\">0\",F$2:$F800))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I800>0),I$2:$I800,J$2:$J800)/(SUMIF(I$2:$I800,\">0\",I$2:$I800))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L800>0),L$2:$L800,M$2:$M800)/(SUMIF(L$2:$L800,\">0\",L$2:$L800))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O800>0),$O$2:O800,$P$2:P800)/(SUMIF($O$2:O800,\">0\",$O$2:O800))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R800>0),$R$2:R800,$S$2:S800)/(SUMIF($R$2:R800,\">0\",$R$2:R800))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG799)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG799)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH799)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH799)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI799)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI799)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ799)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ799)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK799)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK799)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},64074.779209569875,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG799+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX799+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH799+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY799+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI799+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ799+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ799+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA799+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK799+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB799+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68150},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2086},67,800,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},38254888.585338756,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G801","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},96547.852369427084,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8792.2216242428694,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1230.0121864254681,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},9465.536073805315,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F801)","v":0},{"$f":"SUM($I$2:I801)","v":0},{"$f":"SUM($L$2:L801)","v":0},{"$f":"SUM($O$2:O801)","v":0},{"$f":"SUM($R$2:R801)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F801>0),F$2:$F801,G$2:$G801)/(SUMIF(F$2:$F801,\">0\",F$2:$F801))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I801>0),I$2:$I801,J$2:$J801)/(SUMIF(I$2:$I801,\">0\",I$2:$I801))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L801>0),L$2:$L801,M$2:$M801)/(SUMIF(L$2:$L801,\">0\",L$2:$L801))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O801>0),$O$2:O801,$P$2:P801)/(SUMIF($O$2:O801,\">0\",$O$2:O801))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R801>0),$R$2:R801,$S$2:S801)/(SUMIF($R$2:R801,\">0\",$R$2:R801))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG800)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG800)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH800)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH800)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI800)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI800)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ800)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ800)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK800)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK800)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},69343.757800801293,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG800+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX800+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH800+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY800+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI800+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ800+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ800+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA800+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK800+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB800+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68211},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2086},67,802,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},37705548.650167361,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G803","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},106502.8157318146,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8986.1236631080101,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1421.2799238351142,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},10193.871835546281,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F803)","v":0},{"$f":"SUM($I$2:I803)","v":0},{"$f":"SUM($L$2:L803)","v":0},{"$f":"SUM($O$2:O803)","v":0},{"$f":"SUM($R$2:R803)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F803>0),F$2:$F803,G$2:$G803)/(SUMIF(F$2:$F803,\">0\",F$2:$F803))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I803>0),I$2:$I803,J$2:$J803)/(SUMIF(I$2:$I803,\">0\",I$2:$I803))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L803>0),L$2:$L803,M$2:$M803)/(SUMIF(L$2:$L803,\">0\",L$2:$L803))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O803>0),$O$2:O803,$P$2:P803)/(SUMIF($O$2:O803,\">0\",$O$2:O803))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R803>0),$R$2:R803,$S$2:S803)/(SUMIF($R$2:R803,\">0\",$R$2:R803))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG802)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG802)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH802)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH802)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI802)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI802)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ802)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ802)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK802)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK802)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},71371.424355513984,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG802+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX802+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH802+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY802+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI802+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ802+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ802+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA802+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK802+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB802+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68303},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2087},68,805,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},39919572.271089949,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G806","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},115254.89167798447,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9313.8763281524825,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1359.613916362596,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},10504.899102766607,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F806)","v":0},{"$f":"SUM($I$2:I806)","v":0},{"$f":"SUM($L$2:L806)","v":0},{"$f":"SUM($O$2:O806)","v":0},{"$f":"SUM($R$2:R806)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F806>0),F$2:$F806,G$2:$G806)/(SUMIF(F$2:$F806,\">0\",F$2:$F806))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I806>0),I$2:$I806,J$2:$J806)/(SUMIF(I$2:$I806,\">0\",I$2:$I806))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L806>0),L$2:$L806,M$2:$M806)/(SUMIF(L$2:$L806,\">0\",L$2:$L806))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O806>0),$O$2:O806,$P$2:P806)/(SUMIF($O$2:O806,\">0\",$O$2:O806))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R806>0),$R$2:R806,$S$2:S806)/(SUMIF($R$2:R806,\">0\",$R$2:R806))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG805)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG805)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH805)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH805)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI805)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI805)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ805)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ805)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK805)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK805)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},68225.309139965073,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG805+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX805+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH805+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY805+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI805+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ805+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ805+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA805+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK805+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB805+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68362},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2087},68,807,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},38822407.881375231,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G808","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},124175.68801362377,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},10748.351485276926,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1231.0556353983118,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},9906.0193621677845,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F808)","v":0},{"$f":"SUM($I$2:I808)","v":0},{"$f":"SUM($L$2:L808)","v":0},{"$f":"SUM($O$2:O808)","v":0},{"$f":"SUM($R$2:R808)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F808>0),F$2:$F808,G$2:$G808)/(SUMIF(F$2:$F808,\">0\",F$2:$F808))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I808>0),I$2:$I808,J$2:$J808)/(SUMIF(I$2:$I808,\">0\",I$2:$I808))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L808>0),L$2:$L808,M$2:$M808)/(SUMIF(L$2:$L808,\">0\",L$2:$L808))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O808>0),$O$2:O808,$P$2:P808)/(SUMIF($O$2:O808,\">0\",$O$2:O808))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R808>0),$R$2:R808,$S$2:S808)/(SUMIF($R$2:R808,\">0\",$R$2:R808))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG807)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG807)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH807)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH807)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI807)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI807)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ807)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ807)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK807)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK807)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},71855.8761615939,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG807+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX807+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH807+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY807+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI807+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ807+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ807+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA807+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK807+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB807+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68484},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2087},68,811,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},36937075.7904673,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G812","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},115076.93541439924,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9777.367683135164,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1413.7220457632168,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},10076.928823104352,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F812)","v":0},{"$f":"SUM($I$2:I812)","v":0},{"$f":"SUM($L$2:L812)","v":0},{"$f":"SUM($O$2:O812)","v":0},{"$f":"SUM($R$2:R812)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F812>0),F$2:$F812,G$2:$G812)/(SUMIF(F$2:$F812,\">0\",F$2:$F812))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I812>0),I$2:$I812,J$2:$J812)/(SUMIF(I$2:$I812,\">0\",I$2:$I812))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L812>0),L$2:$L812,M$2:$M812)/(SUMIF(L$2:$L812,\">0\",L$2:$L812))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O812>0),$O$2:O812,$P$2:P812)/(SUMIF($O$2:O812,\">0\",$O$2:O812))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R812>0),$R$2:R812,$S$2:S812)/(SUMIF($R$2:R812,\">0\",$R$2:R812))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG811)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG811)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH811)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH811)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI811)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI811)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ811)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ811)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK811)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK811)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},81859.984958308516,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG811+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX811+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH811+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY811+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI811+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ811+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ811+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA811+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK811+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB811+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68576},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2087},68,814,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},38437774.960828714,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G815","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},107511.65432078473,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8392.4524577786215,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1670.5110316361508,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},11660.021132700309,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F815)","v":0},{"$f":"SUM($I$2:I815)","v":0},{"$f":"SUM($L$2:L815)","v":0},{"$f":"SUM($O$2:O815)","v":0},{"$f":"SUM($R$2:R815)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F815>0),F$2:$F815,G$2:$G815)/(SUMIF(F$2:$F815,\">0\",F$2:$F815))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I815>0),I$2:$I815,J$2:$J815)/(SUMIF(I$2:$I815,\">0\",I$2:$I815))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L815>0),L$2:$L815,M$2:$M815)/(SUMIF(L$2:$L815,\">0\",L$2:$L815))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O815>0),$O$2:O815,$P$2:P815)/(SUMIF($O$2:O815,\">0\",$O$2:O815))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R815>0),$R$2:R815,$S$2:S815)/(SUMIF($R$2:R815,\">0\",$R$2:R815))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG814)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG814)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH814)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH814)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI814)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI814)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ814)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ814)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK814)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK814)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},82946.728943906288,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG814+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX814+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH814+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY814+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI814+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ814+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ814+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA814+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK814+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB814+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68668},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2088},69,817,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},43914206.274920285,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G818","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},121043.98708591369,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8938.4620967506435,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1651.690811595902,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},13051.795122714502,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F818)","v":0},{"$f":"SUM($I$2:I818)","v":0},{"$f":"SUM($L$2:L818)","v":0},{"$f":"SUM($O$2:O818)","v":0},{"$f":"SUM($R$2:R818)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F818>0),F$2:$F818,G$2:$G818)/(SUMIF(F$2:$F818,\">0\",F$2:$F818))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I818>0),I$2:$I818,J$2:$J818)/(SUMIF(I$2:$I818,\">0\",I$2:$I818))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L818>0),L$2:$L818,M$2:$M818)/(SUMIF(L$2:$L818,\">0\",L$2:$L818))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O818>0),$O$2:O818,$P$2:P818)/(SUMIF($O$2:O818,\">0\",$O$2:O818))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R818>0),$R$2:R818,$S$2:S818)/(SUMIF($R$2:R818,\">0\",$R$2:R818))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG817)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG817)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH817)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH817)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI817)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI817)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ817)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ817)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK817)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK817)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},80970.77799162874,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG817+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX817+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH817+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY817+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI817+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ817+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ817+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA817+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK817+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB817+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68759},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2088},69,820,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},43139185.721009448,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G821","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},111388.43398264247,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8308.0025060907901,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1403.0509323297028,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},15726.858783830043,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F821)","v":0},{"$f":"SUM($I$2:I821)","v":0},{"$f":"SUM($L$2:L821)","v":0},{"$f":"SUM($O$2:O821)","v":0},{"$f":"SUM($R$2:R821)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F821>0),F$2:$F821,G$2:$G821)/(SUMIF(F$2:$F821,\">0\",F$2:$F821))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I821>0),I$2:$I821,J$2:$J821)/(SUMIF(I$2:$I821,\">0\",I$2:$I821))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L821>0),L$2:$L821,M$2:$M821)/(SUMIF(L$2:$L821,\">0\",L$2:$L821))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O821>0),$O$2:O821,$P$2:P821)/(SUMIF($O$2:O821,\">0\",$O$2:O821))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R821>0),$R$2:R821,$S$2:S821)/(SUMIF($R$2:R821,\">0\",$R$2:R821))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG820)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG820)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH820)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH820)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI820)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI820)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ820)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ820)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK820)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK820)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},77581.921143582978,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG820+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX820+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH820+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY820+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI820+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ820+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ820+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA820+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK820+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB820+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68789},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2088},69,821,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},47747527.585771374,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G822","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},113499.91969801992,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8354.9771601391549,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1455.6332967830779,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},16807.15864748634,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F822)","v":0},{"$f":"SUM($I$2:I822)","v":0},{"$f":"SUM($L$2:L822)","v":0},{"$f":"SUM($O$2:O822)","v":0},{"$f":"SUM($R$2:R822)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F822>0),F$2:$F822,G$2:$G822)/(SUMIF(F$2:$F822,\">0\",F$2:$F822))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I822>0),I$2:$I822,J$2:$J822)/(SUMIF(I$2:$I822,\">0\",I$2:$I822))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L822>0),L$2:$L822,M$2:$M822)/(SUMIF(L$2:$L822,\">0\",L$2:$L822))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O822>0),$O$2:O822,$P$2:P822)/(SUMIF($O$2:O822,\">0\",$O$2:O822))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R822>0),$R$2:R822,$S$2:S822)/(SUMIF($R$2:R822,\">0\",$R$2:R822))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG821)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG821)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH821)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH821)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI821)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI821)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ821)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ821)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK821)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK821)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},81388.868406714391,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG821+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX821+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH821+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY821+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI821+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ821+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ821+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA821+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK821+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB821+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68850},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2088},69,823,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},50681999.887726597,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G824","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},134362.63926609856,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9036.2409899145987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1439.5560300686898,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},19373.378536903812,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F824)","v":0},{"$f":"SUM($I$2:I824)","v":0},{"$f":"SUM($L$2:L824)","v":0},{"$f":"SUM($O$2:O824)","v":0},{"$f":"SUM($R$2:R824)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F824>0),F$2:$F824,G$2:$G824)/(SUMIF(F$2:$F824,\">0\",F$2:$F824))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I824>0),I$2:$I824,J$2:$J824)/(SUMIF(I$2:$I824,\">0\",I$2:$I824))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L824>0),L$2:$L824,M$2:$M824)/(SUMIF(L$2:$L824,\">0\",L$2:$L824))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O824>0),$O$2:O824,$P$2:P824)/(SUMIF($O$2:O824,\">0\",$O$2:O824))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R824>0),$R$2:R824,$S$2:S824)/(SUMIF($R$2:R824,\">0\",$R$2:R824))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG823)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG823)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH823)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH823)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI823)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI823)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ823)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ823)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK823)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK823)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},76138.881807158308,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG823+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX823+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH823+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY823+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI823+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ823+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ823+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA823+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK823+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB823+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":68942},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2088},69,826,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},48318168.004530177,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G827","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},168466.0125358419,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8721.9645842496629,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1359.4390943554808,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},19309.633077019302,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F827)","v":0},{"$f":"SUM($I$2:I827)","v":0},{"$f":"SUM($L$2:L827)","v":0},{"$f":"SUM($O$2:O827)","v":0},{"$f":"SUM($R$2:R827)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F827>0),F$2:$F827,G$2:$G827)/(SUMIF(F$2:$F827,\">0\",F$2:$F827))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I827>0),I$2:$I827,J$2:$J827)/(SUMIF(I$2:$I827,\">0\",I$2:$I827))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L827>0),L$2:$L827,M$2:$M827)/(SUMIF(L$2:$L827,\">0\",L$2:$L827))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O827>0),$O$2:O827,$P$2:P827)/(SUMIF($O$2:O827,\">0\",$O$2:O827))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R827>0),$R$2:R827,$S$2:S827)/(SUMIF($R$2:R827,\">0\",$R$2:R827))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG826)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG826)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH826)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH826)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI826)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI826)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ826)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ826)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK826)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK826)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},76943.562795066144,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG826+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX826+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH826+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY826+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI826+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ826+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ826+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA826+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK826+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB826+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69065},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2089},70,830,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},58256231.664799727,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G831","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},156645.48503166012,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},10818.483797045945,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1278.9369919984204,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},19389.752539367833,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F831)","v":0},{"$f":"SUM($I$2:I831)","v":0},{"$f":"SUM($L$2:L831)","v":0},{"$f":"SUM($O$2:O831)","v":0},{"$f":"SUM($R$2:R831)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F831>0),F$2:$F831,G$2:$G831)/(SUMIF(F$2:$F831,\">0\",F$2:$F831))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I831>0),I$2:$I831,J$2:$J831)/(SUMIF(I$2:$I831,\">0\",I$2:$I831))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L831>0),L$2:$L831,M$2:$M831)/(SUMIF(L$2:$L831,\">0\",L$2:$L831))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O831>0),$O$2:O831,$P$2:P831)/(SUMIF($O$2:O831,\">0\",$O$2:O831))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R831>0),$R$2:R831,$S$2:S831)/(SUMIF($R$2:R831,\">0\",$R$2:R831))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG830)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG830)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH830)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH830)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI830)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI830)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ830)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ830)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK830)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK830)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},74509.396740836484,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG830+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX830+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH830+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY830+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI830+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ830+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ830+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA830+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK830+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB830+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69124},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2089},70,832,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},57909284.646000832,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G833","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},184194.49615424403,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},11822.678952280894,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1255.9180215225031,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},20496.067162060048,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F833)","v":0},{"$f":"SUM($I$2:I833)","v":0},{"$f":"SUM($L$2:L833)","v":0},{"$f":"SUM($O$2:O833)","v":0},{"$f":"SUM($R$2:R833)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F833>0),F$2:$F833,G$2:$G833)/(SUMIF(F$2:$F833,\">0\",F$2:$F833))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I833>0),I$2:$I833,J$2:$J833)/(SUMIF(I$2:$I833,\">0\",I$2:$I833))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L833>0),L$2:$L833,M$2:$M833)/(SUMIF(L$2:$L833,\">0\",L$2:$L833))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O833>0),$O$2:O833,$P$2:P833)/(SUMIF($O$2:O833,\">0\",$O$2:O833))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R833>0),$R$2:R833,$S$2:S833)/(SUMIF($R$2:R833,\">0\",$R$2:R833))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG832)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG832)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH832)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH832)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI832)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI832)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ832)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ832)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK832)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK832)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},82331.105641050221,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG832+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX832+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH832+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY832+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI832+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ832+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ832+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA832+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK832+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB832+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69215},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2089},70,{"$f":"D835+1","v":835},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},62450627.450600445,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G836","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},173248.1878490877,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},12671.422619309909,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1382.8299043399522,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},18189.192932210146,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F836)","v":0},{"$f":"SUM($I$2:I836)","v":0},{"$f":"SUM($L$2:L836)","v":0},{"$f":"SUM($O$2:O836)","v":0},{"$f":"SUM($R$2:R836)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F836>0),F$2:$F836,G$2:$G836)/(SUMIF(F$2:$F836,\">0\",F$2:$F836))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I836>0),I$2:$I836,J$2:$J836)/(SUMIF(I$2:$I836,\">0\",I$2:$I836))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L836>0),L$2:$L836,M$2:$M836)/(SUMIF(L$2:$L836,\">0\",L$2:$L836))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O836>0),$O$2:O836,$P$2:P836)/(SUMIF($O$2:O836,\">0\",$O$2:O836))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R836>0),$R$2:R836,$S$2:S836)/(SUMIF($R$2:R836,\">0\",$R$2:R836))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG835)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG835)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH835)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH835)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI835)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI835)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ835)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ835)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK835)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK835)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},88577.415786666301,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG835+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX835+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH835+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY835+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI835+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ835+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ835+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA835+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK835+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB835+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69307},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2089},70,838,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},61836753.734863162,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G839","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},180234.89186625084,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},13299.181066843346,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1701.6893350135913,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},17344.713282694243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F839)","v":0},{"$f":"SUM($I$2:I839)","v":0},{"$f":"SUM($L$2:L839)","v":0},{"$f":"SUM($O$2:O839)","v":0},{"$f":"SUM($R$2:R839)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F839>0),F$2:$F839,G$2:$G839)/(SUMIF(F$2:$F839,\">0\",F$2:$F839))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I839>0),I$2:$I839,J$2:$J839)/(SUMIF(I$2:$I839,\">0\",I$2:$I839))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L839>0),L$2:$L839,M$2:$M839)/(SUMIF(L$2:$L839,\">0\",L$2:$L839))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O839>0),$O$2:O839,$P$2:P839)/(SUMIF($O$2:O839,\">0\",$O$2:O839))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R839>0),$R$2:R839,$S$2:S839)/(SUMIF($R$2:R839,\">0\",$R$2:R839))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG838)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG838)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH838)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH838)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI838)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI838)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ838)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ838)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK838)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK838)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},94037.997395023849,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG838+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX838+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH838+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY838+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI838+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ838+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ838+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA838+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK838+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB838+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69399},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2090},71,841,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},61343331.985562444,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G842","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},203609.12517478739,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},15828.199557684437,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1752.2352458602927,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},17222.895398244938,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F842)","v":0},{"$f":"SUM($I$2:I842)","v":0},{"$f":"SUM($L$2:L842)","v":0},{"$f":"SUM($O$2:O842)","v":0},{"$f":"SUM($R$2:R842)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F842>0),F$2:$F842,G$2:$G842)/(SUMIF(F$2:$F842,\">0\",F$2:$F842))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I842>0),I$2:$I842,J$2:$J842)/(SUMIF(I$2:$I842,\">0\",I$2:$I842))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L842>0),L$2:$L842,M$2:$M842)/(SUMIF(L$2:$L842,\">0\",L$2:$L842))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O842>0),$O$2:O842,$P$2:P842)/(SUMIF($O$2:O842,\">0\",$O$2:O842))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R842>0),$R$2:R842,$S$2:S842)/(SUMIF($R$2:R842,\">0\",$R$2:R842))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG841)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG841)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH841)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH841)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI841)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI841)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ841)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ841)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK841)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK841)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},87734.353181553393,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG841+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX841+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH841+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY841+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI841+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ841+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ841+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA841+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK841+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB841+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69430},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2090},71,842,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},66955238.738966912,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G843","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},196278.29497612646,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},17602.292234833832,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1869.9866466405831,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},17805.428135867842,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F843)","v":0},{"$f":"SUM($I$2:I843)","v":0},{"$f":"SUM($L$2:L843)","v":0},{"$f":"SUM($O$2:O843)","v":0},{"$f":"SUM($R$2:R843)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F843>0),F$2:$F843,G$2:$G843)/(SUMIF(F$2:$F843,\">0\",F$2:$F843))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I843>0),I$2:$I843,J$2:$J843)/(SUMIF(I$2:$I843,\">0\",I$2:$I843))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L843>0),L$2:$L843,M$2:$M843)/(SUMIF(L$2:$L843,\">0\",L$2:$L843))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O843>0),$O$2:O843,$P$2:P843)/(SUMIF($O$2:O843,\">0\",$O$2:O843))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R843>0),$R$2:R843,$S$2:S843)/(SUMIF($R$2:R843,\">0\",$R$2:R843))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG842)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG842)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH842)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH842)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI842)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI842)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ842)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ842)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK842)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK842)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},90942.361435504659,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG842+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX842+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH842+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY842+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI842+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ842+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ842+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA842+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK842+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB842+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69489},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2090},71,844,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},63579167.059277982,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G845","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},192150.69524202365,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18141.540887121679,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1869.0344493662162,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},15256.322788906476,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F845)","v":0},{"$f":"SUM($I$2:I845)","v":0},{"$f":"SUM($L$2:L845)","v":0},{"$f":"SUM($O$2:O845)","v":0},{"$f":"SUM($R$2:R845)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F845>0),F$2:$F845,G$2:$G845)/(SUMIF(F$2:$F845,\">0\",F$2:$F845))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I845>0),I$2:$I845,J$2:$J845)/(SUMIF(I$2:$I845,\">0\",I$2:$I845))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L845>0),L$2:$L845,M$2:$M845)/(SUMIF(L$2:$L845,\">0\",L$2:$L845))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O845>0),$O$2:O845,$P$2:P845)/(SUMIF($O$2:O845,\">0\",$O$2:O845))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R845>0),$R$2:R845,$S$2:S845)/(SUMIF($R$2:R845,\">0\",$R$2:R845))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG844)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG844)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH844)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH844)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI844)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI844)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ844)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ844)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK844)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK844)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},89373.17858592057,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG844+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX844+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH844+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY844+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI844+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ844+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ844+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA844+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK844+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB844+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69580},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2090},71,847,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},64857243.855409861,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G848","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},196583.61865087316,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},19081.003129836201,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1582.1292607757682,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},14628.655404603289,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F848)","v":0},{"$f":"SUM($I$2:I848)","v":0},{"$f":"SUM($L$2:L848)","v":0},{"$f":"SUM($O$2:O848)","v":0},{"$f":"SUM($R$2:R848)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F848>0),F$2:$F848,G$2:$G848)/(SUMIF(F$2:$F848,\">0\",F$2:$F848))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I848>0),I$2:$I848,J$2:$J848)/(SUMIF(I$2:$I848,\">0\",I$2:$I848))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L848>0),L$2:$L848,M$2:$M848)/(SUMIF(L$2:$L848,\">0\",L$2:$L848))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O848>0),$O$2:O848,$P$2:P848)/(SUMIF($O$2:O848,\">0\",$O$2:O848))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R848>0),$R$2:R848,$S$2:S848)/(SUMIF($R$2:R848,\">0\",$R$2:R848))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG847)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG847)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH847)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH847)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI847)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI847)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ847)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ847)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK847)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK847)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},95387.598117833259,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG847+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX847+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH847+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY847+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI847+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ847+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ847+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA847+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK847+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB847+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69703},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2090},71,851,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},82678989.129795209,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G852","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},199489.26342486142,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},16299.443573198918,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1475.4023304875855,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},15409.993339288936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F852)","v":0},{"$f":"SUM($I$2:I852)","v":0},{"$f":"SUM($L$2:L852)","v":0},{"$f":"SUM($O$2:O852)","v":0},{"$f":"SUM($R$2:R852)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F852>0),F$2:$F852,G$2:$G852)/(SUMIF(F$2:$F852,\">0\",F$2:$F852))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I852>0),I$2:$I852,J$2:$J852)/(SUMIF(I$2:$I852,\">0\",I$2:$I852))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L852>0),L$2:$L852,M$2:$M852)/(SUMIF(L$2:$L852,\">0\",L$2:$L852))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O852>0),$O$2:O852,$P$2:P852)/(SUMIF($O$2:O852,\">0\",$O$2:O852))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R852>0),$R$2:R852,$S$2:S852)/(SUMIF($R$2:R852,\">0\",$R$2:R852))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG851)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG851)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH851)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH851)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI851)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI851)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ851)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ851)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK851)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK851)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},89942.058663744523,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG851+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX851+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH851+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY851+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI851+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ851+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ851+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA851+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK851+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB851+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69764},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2091},72,853,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},80087431.377507284,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G854","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},195952.09441338488,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},14876.298424598128,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1582.4716642111027,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},15048.831419606782,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F854)","v":0},{"$f":"SUM($I$2:I854)","v":0},{"$f":"SUM($L$2:L854)","v":0},{"$f":"SUM($O$2:O854)","v":0},{"$f":"SUM($R$2:R854)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F854>0),F$2:$F854,G$2:$G854)/(SUMIF(F$2:$F854,\">0\",F$2:$F854))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I854>0),I$2:$I854,J$2:$J854)/(SUMIF(I$2:$I854,\">0\",I$2:$I854))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L854>0),L$2:$L854,M$2:$M854)/(SUMIF(L$2:$L854,\">0\",L$2:$L854))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O854>0),$O$2:O854,$P$2:P854)/(SUMIF($O$2:O854,\">0\",$O$2:O854))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R854>0),$R$2:R854,$S$2:S854)/(SUMIF($R$2:R854,\">0\",$R$2:R854))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG853)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG853)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH853)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH853)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI853)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI853)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ853)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ853)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK853)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK853)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},95870.419464274353,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG853+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX853+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH853+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY853+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI853+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ853+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ853+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA853+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK853+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB853+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69854},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2091},72,856,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},90773994.611079857,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G857","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},187746.28980253963,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},13740.693202890216,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1715.0075941217053,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},14088.079636241369,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F857)","v":0},{"$f":"SUM($I$2:I857)","v":0},{"$f":"SUM($L$2:L857)","v":0},{"$f":"SUM($O$2:O857)","v":0},{"$f":"SUM($R$2:R857)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F857>0),F$2:$F857,G$2:$G857)/(SUMIF(F$2:$F857,\">0\",F$2:$F857))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I857>0),I$2:$I857,J$2:$J857)/(SUMIF(I$2:$I857,\">0\",I$2:$I857))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L857>0),L$2:$L857,M$2:$M857)/(SUMIF(L$2:$L857,\">0\",L$2:$L857))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O857>0),$O$2:O857,$P$2:P857)/(SUMIF($O$2:O857,\">0\",$O$2:O857))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R857>0),$R$2:R857,$S$2:S857)/(SUMIF($R$2:R857,\">0\",$R$2:R857))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG856)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG856)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH856)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH856)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI856)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI856)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ856)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ856)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK856)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK856)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},102051.57318477299,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG856+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX856+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH856+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY856+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI856+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ856+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ856+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA856+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK856+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB856+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":69945},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2091},72,859,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},96630632.928939641,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G860","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},179333.38766135197,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},10977.89300242946,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1582.5076591979505,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},12097.319382020243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F860)","v":0},{"$f":"SUM($I$2:I860)","v":0},{"$f":"SUM($L$2:L860)","v":0},{"$f":"SUM($O$2:O860)","v":0},{"$f":"SUM($R$2:R860)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F860>0),F$2:$F860,G$2:$G860)/(SUMIF(F$2:$F860,\">0\",F$2:$F860))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I860>0),I$2:$I860,J$2:$J860)/(SUMIF(I$2:$I860,\">0\",I$2:$I860))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L860>0),L$2:$L860,M$2:$M860)/(SUMIF(L$2:$L860,\">0\",L$2:$L860))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O860>0),$O$2:O860,$P$2:P860)/(SUMIF($O$2:O860,\">0\",$O$2:O860))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R860>0),$R$2:R860,$S$2:S860)/(SUMIF($R$2:R860,\">0\",$R$2:R860))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG859)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG859)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH859)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH859)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI859)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI859)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ859)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ859)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK859)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK859)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},91541.962545540591,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG859+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX859+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH859+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY859+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI859+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ859+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ859+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA859+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK859+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB859+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70037},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2091},72,862,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},86977140.112270147,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G863","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},145560.76247990882,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},10958.423171902959,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1460.131891023258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},10876.726535057984,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F863)","v":0},{"$f":"SUM($I$2:I863)","v":0},{"$f":"SUM($L$2:L863)","v":0},{"$f":"SUM($O$2:O863)","v":0},{"$f":"SUM($R$2:R863)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F863>0),F$2:$F863,G$2:$G863)/(SUMIF(F$2:$F863,\">0\",F$2:$F863))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I863>0),I$2:$I863,J$2:$J863)/(SUMIF(I$2:$I863,\">0\",I$2:$I863))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L863>0),L$2:$L863,M$2:$M863)/(SUMIF(L$2:$L863,\">0\",L$2:$L863))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O863>0),$O$2:O863,$P$2:P863)/(SUMIF($O$2:O863,\">0\",$O$2:O863))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R863>0),$R$2:R863,$S$2:S863)/(SUMIF($R$2:R863,\">0\",$R$2:R863))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG862)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG862)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH862)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH862)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI862)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI862)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ862)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ862)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK862)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK862)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},78225.771131726782,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG862+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX862+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH862+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY862+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI862+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ862+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ862+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA862+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK862+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB862+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70068},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2091},72,863,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},84856718.857122332,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G864","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},143190.32577404255,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9671.0113050713171,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1424.1387863570155,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},10064.624547724932,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F864)","v":0},{"$f":"SUM($I$2:I864)","v":0},{"$f":"SUM($L$2:L864)","v":0},{"$f":"SUM($O$2:O864)","v":0},{"$f":"SUM($R$2:R864)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F864>0),F$2:$F864,G$2:$G864)/(SUMIF(F$2:$F864,\">0\",F$2:$F864))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I864>0),I$2:$I864,J$2:$J864)/(SUMIF(I$2:$I864,\">0\",I$2:$I864))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L864>0),L$2:$L864,M$2:$M864)/(SUMIF(L$2:$L864,\">0\",L$2:$L864))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O864>0),$O$2:O864,$P$2:P864)/(SUMIF($O$2:O864,\">0\",$O$2:O864))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R864>0),$R$2:R864,$S$2:S864)/(SUMIF($R$2:R864,\">0\",$R$2:R864))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG863)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG863)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH863)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH863)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI863)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI863)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ863)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ863)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK863)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK863)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},75689.94264034956,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG863+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX863+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH863+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY863+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI863+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ863+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ863+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA863+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK863+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB863+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70129},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2092},73,865,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},72662198.040353984,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G866","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},140516.05330616827,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9982.5582316719756,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1219.8436759209139,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},10241.889400064629,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F866)","v":0},{"$f":"SUM($I$2:I866)","v":0},{"$f":"SUM($L$2:L866)","v":0},{"$f":"SUM($O$2:O866)","v":0},{"$f":"SUM($R$2:R866)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F866>0),F$2:$F866,G$2:$G866)/(SUMIF(F$2:$F866,\">0\",F$2:$F866))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I866>0),I$2:$I866,J$2:$J866)/(SUMIF(I$2:$I866,\">0\",I$2:$I866))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L866>0),L$2:$L866,M$2:$M866)/(SUMIF(L$2:$L866,\">0\",L$2:$L866))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O866>0),$O$2:O866,$P$2:P866)/(SUMIF($O$2:O866,\">0\",$O$2:O866))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R866>0),$R$2:R866,$S$2:S866)/(SUMIF($R$2:R866,\">0\",$R$2:R866))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG865)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG865)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH865)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH865)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI865)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI865)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ865)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ865)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK865)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK865)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},75843.648954165139,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG865+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX865+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH865+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY865+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI865+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ865+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ865+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA865+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK865+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB865+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70220},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2092},73,868,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},69016519.575503692,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G869","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},163516.9296847943,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8320.1899364950259,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1328.8487725985178,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},9873.2772475712154,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F869)","v":0},{"$f":"SUM($I$2:I869)","v":0},{"$f":"SUM($L$2:L869)","v":0},{"$f":"SUM($O$2:O869)","v":0},{"$f":"SUM($R$2:R869)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F869>0),F$2:$F869,G$2:$G869)/(SUMIF(F$2:$F869,\">0\",F$2:$F869))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I869>0),I$2:$I869,J$2:$J869)/(SUMIF(I$2:$I869,\">0\",I$2:$I869))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L869>0),L$2:$L869,M$2:$M869)/(SUMIF(L$2:$L869,\">0\",L$2:$L869))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O869>0),$O$2:O869,$P$2:P869)/(SUMIF($O$2:O869,\">0\",$O$2:O869))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R869>0),$R$2:R869,$S$2:S869)/(SUMIF($R$2:R869,\">0\",$R$2:R869))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG868)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG868)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH868)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH868)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI868)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI868)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ868)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ868)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK868)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK868)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},90290.415938711914,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG868+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX868+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH868+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY868+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI868+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ868+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ868+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA868+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK868+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB868+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70342},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2092},73,872,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},102626087.13038394,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G873","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},157049.04214152499,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},8753.7153842991047,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1403.9781647980669,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},10146.858614620451,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F873)","v":0},{"$f":"SUM($I$2:I873)","v":0},{"$f":"SUM($L$2:L873)","v":0},{"$f":"SUM($O$2:O873)","v":0},{"$f":"SUM($R$2:R873)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F873>0),F$2:$F873,G$2:$G873)/(SUMIF(F$2:$F873,\">0\",F$2:$F873))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I873>0),I$2:$I873,J$2:$J873)/(SUMIF(I$2:$I873,\">0\",I$2:$I873))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L873>0),L$2:$L873,M$2:$M873)/(SUMIF(L$2:$L873,\">0\",L$2:$L873))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O873>0),$O$2:O873,$P$2:P873)/(SUMIF($O$2:O873,\">0\",$O$2:O873))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R873>0),$R$2:R873,$S$2:S873)/(SUMIF($R$2:R873,\">0\",$R$2:R873))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG872)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG872)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH872)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH872)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI872)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI872)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ872)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ872)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK872)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK872)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},105565.64590532506,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG872+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX872+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH872+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY872+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI872+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ872+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ872+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA872+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK872+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB872+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70403},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2092},73,874,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},121035597.88888013,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G875","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},167884.28448107242,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},9882.5542881125511,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1629.9255648635356,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},11721.978835761163,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F875)","v":0},{"$f":"SUM($I$2:I875)","v":0},{"$f":"SUM($L$2:L875)","v":0},{"$f":"SUM($O$2:O875)","v":0},{"$f":"SUM($R$2:R875)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F875>0),F$2:$F875,G$2:$G875)/(SUMIF(F$2:$F875,\">0\",F$2:$F875))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I875>0),I$2:$I875,J$2:$J875)/(SUMIF(I$2:$I875,\">0\",I$2:$I875))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L875>0),L$2:$L875,M$2:$M875)/(SUMIF(L$2:$L875,\">0\",L$2:$L875))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O875>0),$O$2:O875,$P$2:P875)/(SUMIF($O$2:O875,\">0\",$O$2:O875))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R875>0),$R$2:R875,$S$2:S875)/(SUMIF($R$2:R875,\">0\",$R$2:R875))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG874)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG874)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH874)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH874)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI874)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI874)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ874)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ874)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK874)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK874)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},110464.339007648,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG874+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX874+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH874+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY874+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI874+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ874+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ874+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA874+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK874+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB874+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70495},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2093},74,877,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},121450648.31903256,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G878","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},178043.06685202164,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},11156.202505343002,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1630.5657661079035,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},12994.850767814962,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F878)","v":0},{"$f":"SUM($I$2:I878)","v":0},{"$f":"SUM($L$2:L878)","v":0},{"$f":"SUM($O$2:O878)","v":0},{"$f":"SUM($R$2:R878)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F878>0),F$2:$F878,G$2:$G878)/(SUMIF(F$2:$F878,\">0\",F$2:$F878))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I878>0),I$2:$I878,J$2:$J878)/(SUMIF(I$2:$I878,\">0\",I$2:$I878))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L878>0),L$2:$L878,M$2:$M878)/(SUMIF(L$2:$L878,\">0\",L$2:$L878))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O878>0),$O$2:O878,$P$2:P878)/(SUMIF($O$2:O878,\">0\",$O$2:O878))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R878>0),$R$2:R878,$S$2:S878)/(SUMIF($R$2:R878,\">0\",$R$2:R878))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG877)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG877)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH877)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH877)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI877)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI877)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ877)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ877)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK877)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK877)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},121074.78968315612,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG877+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX877+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH877+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY877+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI877+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ877+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ877+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA877+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK877+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB877+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70554},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2093},74,879,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},124626060.98475273,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G880","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},201355.34263088909,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},13456.411875996877,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1902.8457232022795,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},13587.290007737283,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F880)","v":0},{"$f":"SUM($I$2:I880)","v":0},{"$f":"SUM($L$2:L880)","v":0},{"$f":"SUM($O$2:O880)","v":0},{"$f":"SUM($R$2:R880)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F880>0),F$2:$F880,G$2:$G880)/(SUMIF(F$2:$F880,\">0\",F$2:$F880))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I880>0),I$2:$I880,J$2:$J880)/(SUMIF(I$2:$I880,\">0\",I$2:$I880))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L880>0),L$2:$L880,M$2:$M880)/(SUMIF(L$2:$L880,\">0\",L$2:$L880))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O880>0),$O$2:O880,$P$2:P880)/(SUMIF($O$2:O880,\">0\",$O$2:O880))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R880>0),$R$2:R880,$S$2:S880)/(SUMIF($R$2:R880,\">0\",$R$2:R880))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG879)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG879)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH879)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH879)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI879)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI879)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ879)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ879)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK879)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK879)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},116641.45548878677,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG879+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX879+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH879+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY879+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI879+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ879+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ879+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA879+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK879+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB879+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70676},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2093},74,883,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},121564567.15172645,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G884","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},214312.41553493988,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},15762.282831189268,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1839.7706233069889,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},15885.421414038343,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F884)","v":0},{"$f":"SUM($I$2:I884)","v":0},{"$f":"SUM($L$2:L884)","v":0},{"$f":"SUM($O$2:O884)","v":0},{"$f":"SUM($R$2:R884)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F884>0),F$2:$F884,G$2:$G884)/(SUMIF(F$2:$F884,\">0\",F$2:$F884))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I884>0),I$2:$I884,J$2:$J884)/(SUMIF(I$2:$I884,\">0\",I$2:$I884))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L884>0),L$2:$L884,M$2:$M884)/(SUMIF(L$2:$L884,\">0\",L$2:$L884))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O884>0),$O$2:O884,$P$2:P884)/(SUMIF($O$2:O884,\">0\",$O$2:O884))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R884>0),$R$2:R884,$S$2:S884)/(SUMIF($R$2:R884,\">0\",$R$2:R884))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG883)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG883)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH883)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH883)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI883)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI883)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ883)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ883)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK883)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK883)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},117735.63092759004,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG883+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX883+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH883+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY883+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI883+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ883+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ883+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA883+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK883+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB883+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70707},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2093},74,884,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},125328827.66583449,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G885","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},236775.91137141964,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},14905.330379631207,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1726.3725406004583,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},17151.668985854692,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F885)","v":0},{"$f":"SUM($I$2:I885)","v":0},{"$f":"SUM($L$2:L885)","v":0},{"$f":"SUM($O$2:O885)","v":0},{"$f":"SUM($R$2:R885)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F885>0),F$2:$F885,G$2:$G885)/(SUMIF(F$2:$F885,\">0\",F$2:$F885))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I885>0),I$2:$I885,J$2:$J885)/(SUMIF(I$2:$I885,\">0\",I$2:$I885))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L885>0),L$2:$L885,M$2:$M885)/(SUMIF(L$2:$L885,\">0\",L$2:$L885))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O885>0),$O$2:O885,$P$2:P885)/(SUMIF($O$2:O885,\">0\",$O$2:O885))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R885>0),$R$2:R885,$S$2:S885)/(SUMIF($R$2:R885,\">0\",$R$2:R885))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG884)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG884)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH884)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH884)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI884)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI884)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ884)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ884)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK884)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK884)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},118553.73935427712,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG884+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX884+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH884+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY884+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI884+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ884+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ884+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA884+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK884+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB884+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70768},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2093},74,886,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},136675955.45633242,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G887","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},228041.28718400298,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},16828.476493230719,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1879.211801492369,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},15907.663114259194,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F887)","v":0},{"$f":"SUM($I$2:I887)","v":0},{"$f":"SUM($L$2:L887)","v":0},{"$f":"SUM($O$2:O887)","v":0},{"$f":"SUM($R$2:R887)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F887>0),F$2:$F887,G$2:$G887)/(SUMIF(F$2:$F887,\">0\",F$2:$F887))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I887>0),I$2:$I887,J$2:$J887)/(SUMIF(I$2:$I887,\">0\",I$2:$I887))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L887>0),L$2:$L887,M$2:$M887)/(SUMIF(L$2:$L887,\">0\",L$2:$L887))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O887>0),$O$2:O887,$P$2:P887)/(SUMIF($O$2:O887,\">0\",$O$2:O887))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R887>0),$R$2:R887,$S$2:S887)/(SUMIF($R$2:R887,\">0\",$R$2:R887))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG886)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG886)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH886)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH886)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI886)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI886)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ886)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ886)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK886)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK886)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},124389.00597447084,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG886+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX886+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH886+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY886+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI886+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ886+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ886+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA886+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK886+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB886+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70860},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2094},75,889,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},146902779.38876635,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G890","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},243850.59781078715,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},17492.233633406464,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1828.2684029042641,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},15473.197409037732,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F890)","v":0},{"$f":"SUM($I$2:I890)","v":0},{"$f":"SUM($L$2:L890)","v":0},{"$f":"SUM($O$2:O890)","v":0},{"$f":"SUM($R$2:R890)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F890>0),F$2:$F890,G$2:$G890)/(SUMIF(F$2:$F890,\">0\",F$2:$F890))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I890>0),I$2:$I890,J$2:$J890)/(SUMIF(I$2:$I890,\">0\",I$2:$I890))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L890>0),L$2:$L890,M$2:$M890)/(SUMIF(L$2:$L890,\">0\",L$2:$L890))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O890>0),$O$2:O890,$P$2:P890)/(SUMIF($O$2:O890,\">0\",$O$2:O890))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R890>0),$R$2:R890,$S$2:S890)/(SUMIF($R$2:R890,\">0\",$R$2:R890))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG889)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG889)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH889)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH889)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI889)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI889)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ889)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ889)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK889)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK889)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},126667.75030957497,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG889+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX889+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH889+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY889+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI889+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ889+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ889+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA889+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK889+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB889+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":70980},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2094},75,893,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},139721466.65694889,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G894","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},278349.50845078391,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},14300.353708985936,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2126.6867953735377,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},18817.54925133731,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F894)","v":0},{"$f":"SUM($I$2:I894)","v":0},{"$f":"SUM($L$2:L894)","v":0},{"$f":"SUM($O$2:O894)","v":0},{"$f":"SUM($R$2:R894)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F894>0),F$2:$F894,G$2:$G894)/(SUMIF(F$2:$F894,\">0\",F$2:$F894))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I894>0),I$2:$I894,J$2:$J894)/(SUMIF(I$2:$I894,\">0\",I$2:$I894))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L894>0),L$2:$L894,M$2:$M894)/(SUMIF(L$2:$L894,\">0\",L$2:$L894))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O894>0),$O$2:O894,$P$2:P894)/(SUMIF($O$2:O894,\">0\",$O$2:O894))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R894>0),$R$2:R894,$S$2:S894)/(SUMIF($R$2:R894,\">0\",$R$2:R894))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG893)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG893)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH893)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH893)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI893)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI893)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ893)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ893)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK893)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK893)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},130103.57861601564,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG893+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX893+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH893+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY893+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI893+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ893+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ893+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA893+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK893+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB893+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71041},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2094},75,895,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},132941268.54119353,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G896","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},320759.48622731457,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},15400.278367513349,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2174.938874783114,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},18444.306938991231,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F896)","v":0},{"$f":"SUM($I$2:I896)","v":0},{"$f":"SUM($L$2:L896)","v":0},{"$f":"SUM($O$2:O896)","v":0},{"$f":"SUM($R$2:R896)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F896>0),F$2:$F896,G$2:$G896)/(SUMIF(F$2:$F896,\">0\",F$2:$F896))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I896>0),I$2:$I896,J$2:$J896)/(SUMIF(I$2:$I896,\">0\",I$2:$I896))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L896>0),L$2:$L896,M$2:$M896)/(SUMIF(L$2:$L896,\">0\",L$2:$L896))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O896>0),$O$2:O896,$P$2:P896)/(SUMIF($O$2:O896,\">0\",$O$2:O896))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R896>0),$R$2:R896,$S$2:S896)/(SUMIF($R$2:R896,\">0\",$R$2:R896))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG895)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG895)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH895)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH895)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI895)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI895)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ895)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ895)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK895)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK895)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},136117.93662792715,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG895+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX895+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH895+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY895+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI895+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ895+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ895+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA895+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK895+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB895+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71133},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2094},75,898,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},115892921.64894947,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G899","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},377909.41831870918,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},12864.419990094266,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2169.4344434632967,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},19002.492882854451,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F899)","v":0},{"$f":"SUM($I$2:I899)","v":0},{"$f":"SUM($L$2:L899)","v":0},{"$f":"SUM($O$2:O899)","v":0},{"$f":"SUM($R$2:R899)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F899>0),F$2:$F899,G$2:$G899)/(SUMIF(F$2:$F899,\">0\",F$2:$F899))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I899>0),I$2:$I899,J$2:$J899)/(SUMIF(I$2:$I899,\">0\",I$2:$I899))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L899>0),L$2:$L899,M$2:$M899)/(SUMIF(L$2:$L899,\">0\",L$2:$L899))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O899>0),$O$2:O899,$P$2:P899)/(SUMIF($O$2:O899,\">0\",$O$2:O899))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R899>0),$R$2:R899,$S$2:S899)/(SUMIF($R$2:R899,\">0\",$R$2:R899))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG898)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG898)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH898)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH898)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI898)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI898)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ898)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ898)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK898)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK898)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},152211.66372645635,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG898+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX898+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH898+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY898+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI898+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ898+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ898+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA898+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK898+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB898+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71194},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2094},75,900,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},127000262.93290468,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G901","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},391718.28760444513,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},15033.577052521636,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2137.9208094949945,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},18763.375207375098,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F901)","v":0},{"$f":"SUM($I$2:I901)","v":0},{"$f":"SUM($L$2:L901)","v":0},{"$f":"SUM($O$2:O901)","v":0},{"$f":"SUM($R$2:R901)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F901>0),F$2:$F901,G$2:$G901)/(SUMIF(F$2:$F901,\">0\",F$2:$F901))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I901>0),I$2:$I901,J$2:$J901)/(SUMIF(I$2:$I901,\">0\",I$2:$I901))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L901>0),L$2:$L901,M$2:$M901)/(SUMIF(L$2:$L901,\">0\",L$2:$L901))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O901>0),$O$2:O901,$P$2:P901)/(SUMIF($O$2:O901,\">0\",$O$2:O901))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R901>0),$R$2:R901,$S$2:S901)/(SUMIF($R$2:R901,\">0\",$R$2:R901))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG900)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG900)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH900)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH900)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI900)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI900)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ900)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ900)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK900)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK900)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},143153.63478421816,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG900+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX900+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH900+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY900+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI900+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ900+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ900+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA900+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK900+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB900+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71315},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2095},76,904,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},120352742.7801635,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G905","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},376686.92177923676,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18999.842041934837,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2353.4434652071632,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},20966.023662940766,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F905)","v":0},{"$f":"SUM($I$2:I905)","v":0},{"$f":"SUM($L$2:L905)","v":0},{"$f":"SUM($O$2:O905)","v":0},{"$f":"SUM($R$2:R905)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F905>0),F$2:$F905,G$2:$G905)/(SUMIF(F$2:$F905,\">0\",F$2:$F905))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I905>0),I$2:$I905,J$2:$J905)/(SUMIF(I$2:$I905,\">0\",I$2:$I905))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L905>0),L$2:$L905,M$2:$M905)/(SUMIF(L$2:$L905,\">0\",L$2:$L905))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O905>0),$O$2:O905,$P$2:P905)/(SUMIF($O$2:O905,\">0\",$O$2:O905))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R905>0),$R$2:R905,$S$2:S905)/(SUMIF($R$2:R905,\">0\",$R$2:R905))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG904)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG904)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH904)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH904)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI904)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI904)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ904)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ904)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK904)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK904)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},162003.85295099425,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG904+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX904+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH904+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY904+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI904+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ904+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ904+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA904+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK904+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB904+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71345},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2095},76,905,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},111370308.8879329,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G906","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},390332.78324661183,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18362.178066395911,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2180.8842719225431,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},20547.961056310411,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F906)","v":0},{"$f":"SUM($I$2:I906)","v":0},{"$f":"SUM($L$2:L906)","v":0},{"$f":"SUM($O$2:O906)","v":0},{"$f":"SUM($R$2:R906)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F906>0),F$2:$F906,G$2:$G906)/(SUMIF(F$2:$F906,\">0\",F$2:$F906))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I906>0),I$2:$I906,J$2:$J906)/(SUMIF(I$2:$I906,\">0\",I$2:$I906))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L906>0),L$2:$L906,M$2:$M906)/(SUMIF(L$2:$L906,\">0\",L$2:$L906))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O906>0),$O$2:O906,$P$2:P906)/(SUMIF($O$2:O906,\">0\",$O$2:O906))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R906>0),$R$2:R906,$S$2:S906)/(SUMIF($R$2:R906,\">0\",$R$2:R906))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG905)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG905)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH905)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH905)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI905)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI905)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ905)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ905)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK905)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK905)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},157528.9125791268,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG905+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX905+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH905+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY905+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI905+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ905+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ905+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA905+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK905+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB905+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71437},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2095},76,908,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},130853137.23931843,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G909","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},408831.16089998145,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},16996.174697787705,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2107.3460130045678,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},22830.353749787879,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F909)","v":0},{"$f":"SUM($I$2:I909)","v":0},{"$f":"SUM($L$2:L909)","v":0},{"$f":"SUM($O$2:O909)","v":0},{"$f":"SUM($R$2:R909)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F909>0),F$2:$F909,G$2:$G909)/(SUMIF(F$2:$F909,\">0\",F$2:$F909))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I909>0),I$2:$I909,J$2:$J909)/(SUMIF(I$2:$I909,\">0\",I$2:$I909))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L909>0),L$2:$L909,M$2:$M909)/(SUMIF(L$2:$L909,\">0\",L$2:$L909))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O909>0),$O$2:O909,$P$2:P909)/(SUMIF($O$2:O909,\">0\",$O$2:O909))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R909>0),$R$2:R909,$S$2:S909)/(SUMIF($R$2:R909,\">0\",$R$2:R909))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG908)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG908)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH908)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH908)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI908)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI908)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ908)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ908)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK908)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK908)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},158559.0038472157,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG908+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX908+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH908+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY908+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI908+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ908+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ908+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA908+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK908+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB908+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71468},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2095},76,909,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},135349315.36574414,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G910","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},446321.04864679766,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},16985.267194087879,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1959.7421387401764,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},22790.95019356468,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F910)","v":0},{"$f":"SUM($I$2:I910)","v":0},{"$f":"SUM($L$2:L910)","v":0},{"$f":"SUM($O$2:O910)","v":0},{"$f":"SUM($R$2:R910)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F910>0),F$2:$F910,G$2:$G910)/(SUMIF(F$2:$F910,\">0\",F$2:$F910))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I910>0),I$2:$I910,J$2:$J910)/(SUMIF(I$2:$I910,\">0\",I$2:$I910))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L910>0),L$2:$L910,M$2:$M910)/(SUMIF(L$2:$L910,\">0\",L$2:$L910))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O910>0),$O$2:O910,$P$2:P910)/(SUMIF($O$2:O910,\">0\",$O$2:O910))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R910>0),$R$2:R910,$S$2:S910)/(SUMIF($R$2:R910,\">0\",$R$2:R910))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG909)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG909)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH909)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH909)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI909)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI909)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ909)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ909)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK909)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK909)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},164137.90632709154,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG909+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX909+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH909+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY909+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI909+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ909+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ909+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA909+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK909+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB909+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71498},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2095},76,910,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},137243353.66247031,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G911","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},472710.02978549909,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18535.586297440212,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1908.0660784945258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},23823.703915424951,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F911)","v":0},{"$f":"SUM($I$2:I911)","v":0},{"$f":"SUM($L$2:L911)","v":0},{"$f":"SUM($O$2:O911)","v":0},{"$f":"SUM($R$2:R911)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F911>0),F$2:$F911,G$2:$G911)/(SUMIF(F$2:$F911,\">0\",F$2:$F911))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I911>0),I$2:$I911,J$2:$J911)/(SUMIF(I$2:$I911,\">0\",I$2:$I911))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L911>0),L$2:$L911,M$2:$M911)/(SUMIF(L$2:$L911,\">0\",L$2:$L911))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O911>0),$O$2:O911,$P$2:P911)/(SUMIF($O$2:O911,\">0\",$O$2:O911))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R911>0),$R$2:R911,$S$2:S911)/(SUMIF($R$2:R911,\">0\",$R$2:R911))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG910)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG910)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH910)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH910)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI910)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI910)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ910)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ910)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK910)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK910)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},160029.67242379417,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG910+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX910+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH910+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY910+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI910+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ910+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ910+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA910+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK910+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB910+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71529},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2095},76,911,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},146551930.68800044,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G912","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},479248.69666235393,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},19932.630507703656,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1783.846533673559,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},24674.9089744255,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F912)","v":0},{"$f":"SUM($I$2:I912)","v":0},{"$f":"SUM($L$2:L912)","v":0},{"$f":"SUM($O$2:O912)","v":0},{"$f":"SUM($R$2:R912)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F912>0),F$2:$F912,G$2:$G912)/(SUMIF(F$2:$F912,\">0\",F$2:$F912))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I912>0),I$2:$I912,J$2:$J912)/(SUMIF(I$2:$I912,\">0\",I$2:$I912))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L912>0),L$2:$L912,M$2:$M912)/(SUMIF(L$2:$L912,\">0\",L$2:$L912))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O912>0),$O$2:O912,$P$2:P912)/(SUMIF($O$2:O912,\">0\",$O$2:O912))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R912>0),$R$2:R912,$S$2:S912)/(SUMIF($R$2:R912,\">0\",$R$2:R912))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG911)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG911)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH911)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH911)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI911)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI911)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ911)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ911)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK911)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK911)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},161305.77150449296,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG911+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX911+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH911+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY911+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI911+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ911+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ911+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA911+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK911+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB911+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71559},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2095},76,912,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},138614154.81091833,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G913","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},515328.69816531066,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18242.380995338266,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1910.4591584175589,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},25043.958534159294,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F913)","v":0},{"$f":"SUM($I$2:I913)","v":0},{"$f":"SUM($L$2:L913)","v":0},{"$f":"SUM($O$2:O913)","v":0},{"$f":"SUM($R$2:R913)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F913>0),F$2:$F913,G$2:$G913)/(SUMIF(F$2:$F913,\">0\",F$2:$F913))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I913>0),I$2:$I913,J$2:$J913)/(SUMIF(I$2:$I913,\">0\",I$2:$I913))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L913>0),L$2:$L913,M$2:$M913)/(SUMIF(L$2:$L913,\">0\",L$2:$L913))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O913>0),$O$2:O913,$P$2:P913)/(SUMIF($O$2:O913,\">0\",$O$2:O913))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R913>0),$R$2:R913,$S$2:S913)/(SUMIF($R$2:R913,\">0\",$R$2:R913))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG912)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG912)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH912)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH912)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI912)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI912)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ912)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ912)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK912)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK912)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},154568.98444499291,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG912+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX912+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH912+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY912+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI912+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ912+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ912+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA912+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK912+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB912+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71590},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,913,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},154342632.94219908,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G914","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},512028.44132294896,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18772.930097278157,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1886.5218760755022,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},25512.322524316223,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F914)","v":0},{"$f":"SUM($I$2:I914)","v":0},{"$f":"SUM($L$2:L914)","v":0},{"$f":"SUM($O$2:O914)","v":0},{"$f":"SUM($R$2:R914)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F914>0),F$2:$F914,G$2:$G914)/(SUMIF(F$2:$F914,\">0\",F$2:$F914))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I914>0),I$2:$I914,J$2:$J914)/(SUMIF(I$2:$I914,\">0\",I$2:$I914))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L914>0),L$2:$L914,M$2:$M914)/(SUMIF(L$2:$L914,\">0\",L$2:$L914))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O914>0),$O$2:O914,$P$2:P914)/(SUMIF($O$2:O914,\">0\",$O$2:O914))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R914>0),$R$2:R914,$S$2:S914)/(SUMIF($R$2:R914,\">0\",$R$2:R914))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG913)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG913)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH913)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH913)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI913)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI913)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ913)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ913)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK913)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK913)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},146934.47884753917,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG913+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX913+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH913+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY913+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI913+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ913+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ913+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA913+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK913+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB913+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71621},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,914,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},169135417.46973237,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G915","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},495254.80836812139,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},17073.262058226723,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1827.0797055798773,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},26472.58322096265,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F915)","v":0},{"$f":"SUM($I$2:I915)","v":0},{"$f":"SUM($L$2:L915)","v":0},{"$f":"SUM($O$2:O915)","v":0},{"$f":"SUM($R$2:R915)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F915>0),F$2:$F915,G$2:$G915)/(SUMIF(F$2:$F915,\">0\",F$2:$F915))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I915>0),I$2:$I915,J$2:$J915)/(SUMIF(I$2:$I915,\">0\",I$2:$I915))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L915>0),L$2:$L915,M$2:$M915)/(SUMIF(L$2:$L915,\">0\",L$2:$L915))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O915>0),$O$2:O915,$P$2:P915)/(SUMIF($O$2:O915,\">0\",$O$2:O915))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R915>0),$R$2:R915,$S$2:S915)/(SUMIF($R$2:R915,\">0\",$R$2:R915))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG914)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG914)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH914)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH914)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI914)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI914)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ914)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ914)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK914)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK914)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},152307.14079624595,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG914+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX914+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH914+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY914+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI914+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ914+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ914+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA914+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK914+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB914+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71650},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,915,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},155580570.4995032,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G916","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},530750.54100252548,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18749.261536047645,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1807.3727979819237,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},24594.977073971586,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F916)","v":0},{"$f":"SUM($I$2:I916)","v":0},{"$f":"SUM($L$2:L916)","v":0},{"$f":"SUM($O$2:O916)","v":0},{"$f":"SUM($R$2:R916)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F916>0),F$2:$F916,G$2:$G916)/(SUMIF(F$2:$F916,\">0\",F$2:$F916))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I916>0),I$2:$I916,J$2:$J916)/(SUMIF(I$2:$I916,\">0\",I$2:$I916))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L916>0),L$2:$L916,M$2:$M916)/(SUMIF(L$2:$L916,\">0\",L$2:$L916))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O916>0),$O$2:O916,$P$2:P916)/(SUMIF($O$2:O916,\">0\",$O$2:O916))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R916>0),$R$2:R916,$S$2:S916)/(SUMIF($R$2:R916,\">0\",$R$2:R916))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG915)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG915)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH915)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH915)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI915)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI915)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ915)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ915)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK915)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK915)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},146725.80264933204,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG915+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX915+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH915+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY915+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI915+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ915+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ915+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA915+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK915+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB915+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71681},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,916,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},150108920.91814414,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G917","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},503960.41252466349,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},19294.552409674736,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1861.9185307316341,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},25054.944358475404,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F917)","v":0},{"$f":"SUM($I$2:I917)","v":0},{"$f":"SUM($L$2:L917)","v":0},{"$f":"SUM($O$2:O917)","v":0},{"$f":"SUM($R$2:R917)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F917>0),F$2:$F917,G$2:$G917)/(SUMIF(F$2:$F917,\">0\",F$2:$F917))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I917>0),I$2:$I917,J$2:$J917)/(SUMIF(I$2:$I917,\">0\",I$2:$I917))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L917>0),L$2:$L917,M$2:$M917)/(SUMIF(L$2:$L917,\">0\",L$2:$L917))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O917>0),$O$2:O917,$P$2:P917)/(SUMIF($O$2:O917,\">0\",$O$2:O917))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R917>0),$R$2:R917,$S$2:S917)/(SUMIF($R$2:R917,\">0\",$R$2:R917))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG916)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG916)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH916)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH916)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI916)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI916)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ916)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ916)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK916)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK916)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},146133.93058292859,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG916+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX916+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH916+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY916+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI916+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ916+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ916+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA916+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK916+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB916+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71711},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,917,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},156818848.5804545,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G918","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},495710.57619377685,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18032.460148521786,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1793.7310079013657,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},25150.253532854116,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F918)","v":0},{"$f":"SUM($I$2:I918)","v":0},{"$f":"SUM($L$2:L918)","v":0},{"$f":"SUM($O$2:O918)","v":0},{"$f":"SUM($R$2:R918)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F918>0),F$2:$F918,G$2:$G918)/(SUMIF(F$2:$F918,\">0\",F$2:$F918))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I918>0),I$2:$I918,J$2:$J918)/(SUMIF(I$2:$I918,\">0\",I$2:$I918))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L918>0),L$2:$L918,M$2:$M918)/(SUMIF(L$2:$L918,\">0\",L$2:$L918))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O918>0),$O$2:O918,$P$2:P918)/(SUMIF($O$2:O918,\">0\",$O$2:O918))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R918>0),$R$2:R918,$S$2:S918)/(SUMIF($R$2:R918,\">0\",$R$2:R918))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG917)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG917)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH917)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH917)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI917)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI917)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ917)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ917)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK917)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK917)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},144194.11962814344,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG917+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX917+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH917+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY917+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI917+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ917+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ917+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA917+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK917+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB917+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71742},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,918,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},146274224.62882325,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G919","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},482704.98275073629,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},17209.676753816078,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1831.6341273158775,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},25905.302638373698,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F919)","v":0},{"$f":"SUM($I$2:I919)","v":0},{"$f":"SUM($L$2:L919)","v":0},{"$f":"SUM($O$2:O919)","v":0},{"$f":"SUM($R$2:R919)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F919>0),F$2:$F919,G$2:$G919)/(SUMIF(F$2:$F919,\">0\",F$2:$F919))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I919>0),I$2:$I919,J$2:$J919)/(SUMIF(I$2:$I919,\">0\",I$2:$I919))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L919>0),L$2:$L919,M$2:$M919)/(SUMIF(L$2:$L919,\">0\",L$2:$L919))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O919>0),$O$2:O919,$P$2:P919)/(SUMIF($O$2:O919,\">0\",$O$2:O919))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R919>0),$R$2:R919,$S$2:S919)/(SUMIF($R$2:R919,\">0\",$R$2:R919))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG918)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG918)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH918)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH918)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI918)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI918)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ918)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ918)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK918)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK918)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},139280.59053070642,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG918+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX918+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH918+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY918+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI918+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ918+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ918+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA918+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK918+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB918+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71772},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,919,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},145690863.67965826,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G920","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},450698.65483151545,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18545.629077687365,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1770.7940756057328,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},24425.433116122109,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F920)","v":0},{"$f":"SUM($I$2:I920)","v":0},{"$f":"SUM($L$2:L920)","v":0},{"$f":"SUM($O$2:O920)","v":0},{"$f":"SUM($R$2:R920)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F920>0),F$2:$F920,G$2:$G920)/(SUMIF(F$2:$F920,\">0\",F$2:$F920))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I920>0),I$2:$I920,J$2:$J920)/(SUMIF(I$2:$I920,\">0\",I$2:$I920))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L920>0),L$2:$L920,M$2:$M920)/(SUMIF(L$2:$L920,\">0\",L$2:$L920))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O920>0),$O$2:O920,$P$2:P920)/(SUMIF($O$2:O920,\">0\",$O$2:O920))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R920>0),$R$2:R920,$S$2:S920)/(SUMIF($R$2:R920,\">0\",$R$2:R920))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG919)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG919)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH919)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH919)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI919)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI919)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ919)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ919)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK919)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK919)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},136701.68145158034,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG919+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX919+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH919+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY919+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI919+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ919+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ919+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA919+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK919+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB919+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71803},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,920,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},155262944.09883204,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G921","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},428669.14687367593,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},16937.438685344467,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1786.0186697312643,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},24159.811898902379,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F921)","v":0},{"$f":"SUM($I$2:I921)","v":0},{"$f":"SUM($L$2:L921)","v":0},{"$f":"SUM($O$2:O921)","v":0},{"$f":"SUM($R$2:R921)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F921>0),F$2:$F921,G$2:$G921)/(SUMIF(F$2:$F921,\">0\",F$2:$F921))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I921>0),I$2:$I921,J$2:$J921)/(SUMIF(I$2:$I921,\">0\",I$2:$I921))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L921>0),L$2:$L921,M$2:$M921)/(SUMIF(L$2:$L921,\">0\",L$2:$L921))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O921>0),$O$2:O921,$P$2:P921)/(SUMIF($O$2:O921,\">0\",$O$2:O921))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R921>0),$R$2:R921,$S$2:S921)/(SUMIF($R$2:R921,\">0\",$R$2:R921))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG920)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG920)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH920)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH920)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI920)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI920)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ920)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ920)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK920)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK920)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},146696.78969449119,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG920+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX920+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH920+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY920+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI920+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ920+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ920+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA920+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK920+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB920+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71834},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,921,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},159008733.74140176,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G922","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},407716.40987057984,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},17724.52945413491,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1763.6405764979318,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},25676.975667848415,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F922)","v":0},{"$f":"SUM($I$2:I922)","v":0},{"$f":"SUM($L$2:L922)","v":0},{"$f":"SUM($O$2:O922)","v":0},{"$f":"SUM($R$2:R922)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F922>0),F$2:$F922,G$2:$G922)/(SUMIF(F$2:$F922,\">0\",F$2:$F922))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I922>0),I$2:$I922,J$2:$J922)/(SUMIF(I$2:$I922,\">0\",I$2:$I922))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L922>0),L$2:$L922,M$2:$M922)/(SUMIF(L$2:$L922,\">0\",L$2:$L922))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O922>0),$O$2:O922,$P$2:P922)/(SUMIF($O$2:O922,\">0\",$O$2:O922))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R922>0),$R$2:R922,$S$2:S922)/(SUMIF($R$2:R922,\">0\",$R$2:R922))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG921)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG921)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH921)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH921)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI921)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI921)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ921)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ921)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK921)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK921)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},153485.59937621118,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG921+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX921+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH921+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY921+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI921+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ921+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ921+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA921+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK921+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB921+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71864},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,922,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},159005522.3445878,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G923","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},426769.46233423927,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},19669.82489123278,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1885.4856858712496,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},27491.405917572294,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F923)","v":0},{"$f":"SUM($I$2:I923)","v":0},{"$f":"SUM($L$2:L923)","v":0},{"$f":"SUM($O$2:O923)","v":0},{"$f":"SUM($R$2:R923)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F923>0),F$2:$F923,G$2:$G923)/(SUMIF(F$2:$F923,\">0\",F$2:$F923))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I923>0),I$2:$I923,J$2:$J923)/(SUMIF(I$2:$I923,\">0\",I$2:$I923))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L923>0),L$2:$L923,M$2:$M923)/(SUMIF(L$2:$L923,\">0\",L$2:$L923))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O923>0),$O$2:O923,$P$2:P923)/(SUMIF($O$2:O923,\">0\",$O$2:O923))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R923>0),$R$2:R923,$S$2:S923)/(SUMIF($R$2:R923,\">0\",$R$2:R923))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG922)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG922)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH922)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH922)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI922)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI922)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ922)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ922)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK922)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK922)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},154298.02555688797,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG922+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX922+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH922+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY922+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI922+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ922+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ922+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA922+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK922+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB922+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71895},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,923,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},175991281.1877836,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G924","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},416271.47149954992,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},18851.121161882082,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2037.2288614113831,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},30037.403359845055,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F924)","v":0},{"$f":"SUM($I$2:I924)","v":0},{"$f":"SUM($L$2:L924)","v":0},{"$f":"SUM($O$2:O924)","v":0},{"$f":"SUM($R$2:R924)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F924>0),F$2:$F924,G$2:$G924)/(SUMIF(F$2:$F924,\">0\",F$2:$F924))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I924>0),I$2:$I924,J$2:$J924)/(SUMIF(I$2:$I924,\">0\",I$2:$I924))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L924>0),L$2:$L924,M$2:$M924)/(SUMIF(L$2:$L924,\">0\",L$2:$L924))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O924>0),$O$2:O924,$P$2:P924)/(SUMIF($O$2:O924,\">0\",$O$2:O924))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R924>0),$R$2:R924,$S$2:S924)/(SUMIF($R$2:R924,\">0\",$R$2:R924))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG923)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG923)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH923)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH923)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI923)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI923)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ923)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ923)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK923)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK923)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},149238.82232060283,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG923+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX923+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH923+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY923+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI923+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ923+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ923+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA923+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK923+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB923+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71925},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2096},77,924,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},189430972.56834239,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G925","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},417094.78864573105,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},17729.121833744255,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1973.0380842704683,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},32278.784264801419,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F925)","v":0},{"$f":"SUM($I$2:I925)","v":0},{"$f":"SUM($L$2:L925)","v":0},{"$f":"SUM($O$2:O925)","v":0},{"$f":"SUM($R$2:R925)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F925>0),F$2:$F925,G$2:$G925)/(SUMIF(F$2:$F925,\">0\",F$2:$F925))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I925>0),I$2:$I925,J$2:$J925)/(SUMIF(I$2:$I925,\">0\",I$2:$I925))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L925>0),L$2:$L925,M$2:$M925)/(SUMIF(L$2:$L925,\">0\",L$2:$L925))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O925>0),$O$2:O925,$P$2:P925)/(SUMIF($O$2:O925,\">0\",$O$2:O925))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R925>0),$R$2:R925,$S$2:S925)/(SUMIF($R$2:R925,\">0\",$R$2:R925))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG924)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG924)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH924)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH924)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI924)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI924)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ924)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ924)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK924)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK924)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},160792.68075282895,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG924+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX924+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH924+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY924+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI924+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ924+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ924+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA924+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK924+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB924+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71956},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,925,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},212192315.3092925,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G926","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},408890.63827233063,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},17829.364866183267,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1958.6553459443314,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},32701.284165039888,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F926)","v":0},{"$f":"SUM($I$2:I926)","v":0},{"$f":"SUM($L$2:L926)","v":0},{"$f":"SUM($O$2:O926)","v":0},{"$f":"SUM($R$2:R926)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F926>0),F$2:$F926,G$2:$G926)/(SUMIF(F$2:$F926,\">0\",F$2:$F926))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I926>0),I$2:$I926,J$2:$J926)/(SUMIF(I$2:$I926,\">0\",I$2:$I926))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L926>0),L$2:$L926,M$2:$M926)/(SUMIF(L$2:$L926,\">0\",L$2:$L926))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O926>0),$O$2:O926,$P$2:P926)/(SUMIF($O$2:O926,\">0\",$O$2:O926))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R926>0),$R$2:R926,$S$2:S926)/(SUMIF($R$2:R926,\">0\",$R$2:R926))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG925)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG925)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH925)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH925)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI925)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI925)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ925)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ925)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK925)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK925)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},164029.13037675628,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG925+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX925+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH925+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY925+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI925+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ925+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ925+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA925+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK925+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB925+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":71987},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,926,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},226584331.08690062,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G927","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},415942.05224161432,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},17558.729585922945,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},1951.2497994717696,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},31004.093682795392,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F927)","v":0},{"$f":"SUM($I$2:I927)","v":0},{"$f":"SUM($L$2:L927)","v":0},{"$f":"SUM($O$2:O927)","v":0},{"$f":"SUM($R$2:R927)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F927>0),F$2:$F927,G$2:$G927)/(SUMIF(F$2:$F927,\">0\",F$2:$F927))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I927>0),I$2:$I927,J$2:$J927)/(SUMIF(I$2:$I927,\">0\",I$2:$I927))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L927>0),L$2:$L927,M$2:$M927)/(SUMIF(L$2:$L927,\">0\",L$2:$L927))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O927>0),$O$2:O927,$P$2:P927)/(SUMIF($O$2:O927,\">0\",$O$2:O927))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R927>0),$R$2:R927,$S$2:S927)/(SUMIF($R$2:R927,\">0\",$R$2:R927))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG926)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG926)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH926)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH926)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI926)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI926)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ926)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ926)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK926)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK926)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},172078.04486297956,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG926+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX926+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH926+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY926+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI926+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ926+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ926+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA926+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK926+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB926+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72015},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,927,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},233904171.16428897,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G928","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},448764.05306885939,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},19201.633774802125,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2108.2856460245252,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},32648.783662281487,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F928)","v":0},{"$f":"SUM($I$2:I928)","v":0},{"$f":"SUM($L$2:L928)","v":0},{"$f":"SUM($O$2:O928)","v":0},{"$f":"SUM($R$2:R928)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F928>0),F$2:$F928,G$2:$G928)/(SUMIF(F$2:$F928,\">0\",F$2:$F928))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I928>0),I$2:$I928,J$2:$J928)/(SUMIF(I$2:$I928,\">0\",I$2:$I928))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L928>0),L$2:$L928,M$2:$M928)/(SUMIF(L$2:$L928,\">0\",L$2:$L928))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O928>0),$O$2:O928,$P$2:P928)/(SUMIF($O$2:O928,\">0\",$O$2:O928))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R928>0),$R$2:R928,$S$2:S928)/(SUMIF($R$2:R928,\">0\",$R$2:R928))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG927)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG927)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH927)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH927)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI927)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI927)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ927)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ927)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK927)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK927)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},183677.38719311939,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG927+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX927+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH927+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY927+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI927+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ927+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ927+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA927+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK927+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB927+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72046},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,928,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},247787675.11346996,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G929","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},474498.74404142966,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},21398.726588225258,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2222.3237372997969,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},30897.338161290369,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F929)","v":0},{"$f":"SUM($I$2:I929)","v":0},{"$f":"SUM($L$2:L929)","v":0},{"$f":"SUM($O$2:O929)","v":0},{"$f":"SUM($R$2:R929)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F929>0),F$2:$F929,G$2:$G929)/(SUMIF(F$2:$F929,\">0\",F$2:$F929))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I929>0),I$2:$I929,J$2:$J929)/(SUMIF(I$2:$I929,\">0\",I$2:$I929))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L929>0),L$2:$L929,M$2:$M929)/(SUMIF(L$2:$L929,\">0\",L$2:$L929))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O929>0),$O$2:O929,$P$2:P929)/(SUMIF($O$2:O929,\">0\",$O$2:O929))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R929>0),$R$2:R929,$S$2:S929)/(SUMIF($R$2:R929,\">0\",$R$2:R929))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG928)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG928)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH928)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH928)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI928)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI928)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ928)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ928)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK928)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK928)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},196058.61161983295,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG928+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX928+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH928+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY928+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI928+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ928+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ928+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA928+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK928+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB928+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72076},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,929,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},272078497.95010799,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G930","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},490862.14961830789,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},22915.287224779458,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2273.2908451586154,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},33325.584860015741,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F930)","v":0},{"$f":"SUM($I$2:I930)","v":0},{"$f":"SUM($L$2:L930)","v":0},{"$f":"SUM($O$2:O930)","v":0},{"$f":"SUM($R$2:R930)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F930>0),F$2:$F930,G$2:$G930)/(SUMIF(F$2:$F930,\">0\",F$2:$F930))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I930>0),I$2:$I930,J$2:$J930)/(SUMIF(I$2:$I930,\">0\",I$2:$I930))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L930>0),L$2:$L930,M$2:$M930)/(SUMIF(L$2:$L930,\">0\",L$2:$L930))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O930>0),$O$2:O930,$P$2:P930)/(SUMIF($O$2:O930,\">0\",$O$2:O930))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R930>0),$R$2:R930,$S$2:S930)/(SUMIF($R$2:R930,\">0\",$R$2:R930))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG929)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG929)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH929)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH929)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI929)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI929)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ929)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ929)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK929)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK929)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},191406.14965080761,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG929+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX929+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH929+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY929+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI929+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ929+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ929+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA929+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK929+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB929+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72107},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,930,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},301143273.08781743,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G931","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},528705.50111877918,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},24954.460859074137,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2400.4885655271996,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},33948.829139791269,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F931)","v":0},{"$f":"SUM($I$2:I931)","v":0},{"$f":"SUM($L$2:L931)","v":0},{"$f":"SUM($O$2:O931)","v":0},{"$f":"SUM($R$2:R931)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F931>0),F$2:$F931,G$2:$G931)/(SUMIF(F$2:$F931,\">0\",F$2:$F931))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I931>0),I$2:$I931,J$2:$J931)/(SUMIF(I$2:$I931,\">0\",I$2:$I931))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L931>0),L$2:$L931,M$2:$M931)/(SUMIF(L$2:$L931,\">0\",L$2:$L931))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O931>0),$O$2:O931,$P$2:P931)/(SUMIF($O$2:O931,\">0\",$O$2:O931))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R931>0),$R$2:R931,$S$2:S931)/(SUMIF($R$2:R931,\">0\",$R$2:R931))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG930)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG930)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH930)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH930)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI930)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI930)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ930)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ930)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK930)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK930)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},196301.81943852169,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG930+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX930+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH930+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY930+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI930+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ930+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ930+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA930+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK930+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB930+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72137},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,931,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},310254056.77670318,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G932","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},525319.57684583717,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},27751.464151264834,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2304.4298865219534,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},35097.085801671128,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F932)","v":0},{"$f":"SUM($I$2:I932)","v":0},{"$f":"SUM($L$2:L932)","v":0},{"$f":"SUM($O$2:O932)","v":0},{"$f":"SUM($R$2:R932)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F932>0),F$2:$F932,G$2:$G932)/(SUMIF(F$2:$F932,\">0\",F$2:$F932))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I932>0),I$2:$I932,J$2:$J932)/(SUMIF(I$2:$I932,\">0\",I$2:$I932))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L932>0),L$2:$L932,M$2:$M932)/(SUMIF(L$2:$L932,\">0\",L$2:$L932))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O932>0),$O$2:O932,$P$2:P932)/(SUMIF($O$2:O932,\">0\",$O$2:O932))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R932>0),$R$2:R932,$S$2:S932)/(SUMIF($R$2:R932,\">0\",$R$2:R932))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG931)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG931)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH931)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH931)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI931)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI931)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ931)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ931)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK931)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK931)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},201859.73709158436,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG931+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX931+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH931+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY931+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI931+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ931+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ931+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA931+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK931+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB931+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72168},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,932,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},304141301.6822294,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G933","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},488019.24354029296,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},28379.737412718576,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2231.8199073072892,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},36958.898822807882,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F933)","v":0},{"$f":"SUM($I$2:I933)","v":0},{"$f":"SUM($L$2:L933)","v":0},{"$f":"SUM($O$2:O933)","v":0},{"$f":"SUM($R$2:R933)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F933>0),F$2:$F933,G$2:$G933)/(SUMIF(F$2:$F933,\">0\",F$2:$F933))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I933>0),I$2:$I933,J$2:$J933)/(SUMIF(I$2:$I933,\">0\",I$2:$I933))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L933>0),L$2:$L933,M$2:$M933)/(SUMIF(L$2:$L933,\">0\",L$2:$L933))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O933>0),$O$2:O933,$P$2:P933)/(SUMIF($O$2:O933,\">0\",$O$2:O933))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R933>0),$R$2:R933,$S$2:S933)/(SUMIF($R$2:R933,\">0\",$R$2:R933))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG932)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG932)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH932)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH932)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI932)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI932)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ932)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ932)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK932)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK932)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},206472.04151083992,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG932+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX932+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH932+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY932+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI932+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ932+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ932+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA932+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK932+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB932+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72199},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,933,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},333291359.93861288,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G934","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},531874.2835391839,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},30775.803521279049,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2068.178397130795,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},35956.102635592149,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F934)","v":0},{"$f":"SUM($I$2:I934)","v":0},{"$f":"SUM($L$2:L934)","v":0},{"$f":"SUM($O$2:O934)","v":0},{"$f":"SUM($R$2:R934)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F934>0),F$2:$F934,G$2:$G934)/(SUMIF(F$2:$F934,\">0\",F$2:$F934))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I934>0),I$2:$I934,J$2:$J934)/(SUMIF(I$2:$I934,\">0\",I$2:$I934))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L934>0),L$2:$L934,M$2:$M934)/(SUMIF(L$2:$L934,\">0\",L$2:$L934))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O934>0),$O$2:O934,$P$2:P934)/(SUMIF($O$2:O934,\">0\",$O$2:O934))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R934>0),$R$2:R934,$S$2:S934)/(SUMIF($R$2:R934,\">0\",$R$2:R934))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG933)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG933)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH933)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH933)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI933)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI933)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ933)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ933)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK933)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK933)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},220096.13843114075,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG933+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX933+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH933+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY933+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI933+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ933+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ933+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA933+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK933+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB933+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72229},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,934,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},321569757.91450584,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G935","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},511004.10149245395,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},29556.671019526573,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2097.0292714368156,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},35696.307589354947,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F935)","v":0},{"$f":"SUM($I$2:I935)","v":0},{"$f":"SUM($L$2:L935)","v":0},{"$f":"SUM($O$2:O935)","v":0},{"$f":"SUM($R$2:R935)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F935>0),F$2:$F935,G$2:$G935)/(SUMIF(F$2:$F935,\">0\",F$2:$F935))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I935>0),I$2:$I935,J$2:$J935)/(SUMIF(I$2:$I935,\">0\",I$2:$I935))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L935>0),L$2:$L935,M$2:$M935)/(SUMIF(L$2:$L935,\">0\",L$2:$L935))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O935>0),$O$2:O935,$P$2:P935)/(SUMIF($O$2:O935,\">0\",$O$2:O935))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R935>0),$R$2:R935,$S$2:S935)/(SUMIF($R$2:R935,\">0\",$R$2:R935))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG934)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG934)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH934)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH934)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI934)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI934)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ934)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ934)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK934)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK934)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},213731.72730907414,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG934+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX934+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH934+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY934+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI934+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ934+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ934+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA934+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK934+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB934+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72260},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,935,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},334609972.76096308,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G936","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},551327.45170799852,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},27855.7830229051,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2281.8710536205367,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},38715.36513279489,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F936)","v":0},{"$f":"SUM($I$2:I936)","v":0},{"$f":"SUM($L$2:L936)","v":0},{"$f":"SUM($O$2:O936)","v":0},{"$f":"SUM($R$2:R936)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F936>0),F$2:$F936,G$2:$G936)/(SUMIF(F$2:$F936,\">0\",F$2:$F936))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I936>0),I$2:$I936,J$2:$J936)/(SUMIF(I$2:$I936,\">0\",I$2:$I936))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L936>0),L$2:$L936,M$2:$M936)/(SUMIF(L$2:$L936,\">0\",L$2:$L936))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O936>0),$O$2:O936,$P$2:P936)/(SUMIF($O$2:O936,\">0\",$O$2:O936))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R936>0),$R$2:R936,$S$2:S936)/(SUMIF($R$2:R936,\">0\",$R$2:R936))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG935)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG935)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH935)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH935)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI935)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI935)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ935)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ935)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK935)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK935)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},223324.99005296893,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG935+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX935+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH935+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY935+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI935+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ935+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ935+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA935+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK935+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB935+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72290},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2097},78,936,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},311490258.91017365,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G937","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},535061.5578682872,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},25333.769471400541,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2461.1626338547621,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},41835.130529505732,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F937)","v":0},{"$f":"SUM($I$2:I937)","v":0},{"$f":"SUM($L$2:L937)","v":0},{"$f":"SUM($O$2:O937)","v":0},{"$f":"SUM($R$2:R937)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F937>0),F$2:$F937,G$2:$G937)/(SUMIF(F$2:$F937,\">0\",F$2:$F937))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I937>0),I$2:$I937,J$2:$J937)/(SUMIF(I$2:$I937,\">0\",I$2:$I937))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L937>0),L$2:$L937,M$2:$M937)/(SUMIF(L$2:$L937,\">0\",L$2:$L937))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O937>0),$O$2:O937,$P$2:P937)/(SUMIF($O$2:O937,\">0\",$O$2:O937))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R937>0),$R$2:R937,$S$2:S937)/(SUMIF($R$2:R937,\">0\",$R$2:R937))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG936)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG936)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH936)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH936)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI936)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI936)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ936)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ936)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK936)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK936)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},231490.87246303199,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG936+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX936+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH936+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY936+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI936+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ936+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ936+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA936+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK936+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB936+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72321},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,937,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},304746749.36342102,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G938","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},510622.1083422412,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},23088.470337040711,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2309.0756958959737,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},45373.386302592015,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F938)","v":0},{"$f":"SUM($I$2:I938)","v":0},{"$f":"SUM($L$2:L938)","v":0},{"$f":"SUM($O$2:O938)","v":0},{"$f":"SUM($R$2:R938)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F938>0),F$2:$F938,G$2:$G938)/(SUMIF(F$2:$F938,\">0\",F$2:$F938))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I938>0),I$2:$I938,J$2:$J938)/(SUMIF(I$2:$I938,\">0\",I$2:$I938))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L938>0),L$2:$L938,M$2:$M938)/(SUMIF(L$2:$L938,\">0\",L$2:$L938))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O938>0),$O$2:O938,$P$2:P938)/(SUMIF($O$2:O938,\">0\",$O$2:O938))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R938>0),$R$2:R938,$S$2:S938)/(SUMIF($R$2:R938,\">0\",$R$2:R938))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG937)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG937)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH937)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH937)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI937)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI937)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ937)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ937)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK937)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK937)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},249080.12026743509,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG937+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX937+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH937+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY937+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI937+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ937+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ937+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA937+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK937+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB937+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72352},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,938,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},298742501.54133272,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G939","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},548140.83423994842,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},22595.651181565325,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2288.2031181470988,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},43336.69428454055,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F939)","v":0},{"$f":"SUM($I$2:I939)","v":0},{"$f":"SUM($L$2:L939)","v":0},{"$f":"SUM($O$2:O939)","v":0},{"$f":"SUM($R$2:R939)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F939>0),F$2:$F939,G$2:$G939)/(SUMIF(F$2:$F939,\">0\",F$2:$F939))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I939>0),I$2:$I939,J$2:$J939)/(SUMIF(I$2:$I939,\">0\",I$2:$I939))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L939>0),L$2:$L939,M$2:$M939)/(SUMIF(L$2:$L939,\">0\",L$2:$L939))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O939>0),$O$2:O939,$P$2:P939)/(SUMIF($O$2:O939,\">0\",$O$2:O939))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R939>0),$R$2:R939,$S$2:S939)/(SUMIF($R$2:R939,\">0\",$R$2:R939))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG938)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG938)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH938)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH938)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI938)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI938)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ938)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ938)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK938)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK938)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},238995.63977099865,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG938+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX938+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH938+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY938+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI938+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ938+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ938+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA938+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK938+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB938+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72380},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,939,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},279209676.84884614,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G940","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},563244.36032515345,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},23399.348561678209,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2267.5192152444652,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},45050.76673885659,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F940)","v":0},{"$f":"SUM($I$2:I940)","v":0},{"$f":"SUM($L$2:L940)","v":0},{"$f":"SUM($O$2:O940)","v":0},{"$f":"SUM($R$2:R940)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F940>0),F$2:$F940,G$2:$G940)/(SUMIF(F$2:$F940,\">0\",F$2:$F940))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I940>0),I$2:$I940,J$2:$J940)/(SUMIF(I$2:$I940,\">0\",I$2:$I940))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L940>0),L$2:$L940,M$2:$M940)/(SUMIF(L$2:$L940,\">0\",L$2:$L940))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O940>0),$O$2:O940,$P$2:P940)/(SUMIF($O$2:O940,\">0\",$O$2:O940))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R940>0),$R$2:R940,$S$2:S940)/(SUMIF($R$2:R940,\">0\",$R$2:R940))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG939)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG939)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH939)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH939)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI939)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI939)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ939)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ939)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK939)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK939)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},235509.35306329097,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG939+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX939+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH939+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY939+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI939+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ939+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ939+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA939+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK939+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB939+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72411},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,940,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},269926174.00225788,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G941","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},571995.66532392602,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},25535.108727629355,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2307.2778729850206,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},42791.406131364725,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F941)","v":0},{"$f":"SUM($I$2:I941)","v":0},{"$f":"SUM($L$2:L941)","v":0},{"$f":"SUM($O$2:O941)","v":0},{"$f":"SUM($R$2:R941)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F941>0),F$2:$F941,G$2:$G941)/(SUMIF(F$2:$F941,\">0\",F$2:$F941))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I941>0),I$2:$I941,J$2:$J941)/(SUMIF(I$2:$I941,\">0\",I$2:$I941))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L941>0),L$2:$L941,M$2:$M941)/(SUMIF(L$2:$L941,\">0\",L$2:$L941))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O941>0),$O$2:O941,$P$2:P941)/(SUMIF($O$2:O941,\">0\",$O$2:O941))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R941>0),$R$2:R941,$S$2:S941)/(SUMIF($R$2:R941,\">0\",$R$2:R941))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG940)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG940)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH940)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH940)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI940)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI940)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ940)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ940)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK940)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK940)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},222984.03310538988,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG940+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX940+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH940+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY940+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI940+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ940+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ940+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA940+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK940+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB940+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72441},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,941,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},299955450.87584007,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G942","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},581859.86334488564,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},27287.562110116447,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2294.5028609368396,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},46927.248647714456,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F942)","v":0},{"$f":"SUM($I$2:I942)","v":0},{"$f":"SUM($L$2:L942)","v":0},{"$f":"SUM($O$2:O942)","v":0},{"$f":"SUM($R$2:R942)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F942>0),F$2:$F942,G$2:$G942)/(SUMIF(F$2:$F942,\">0\",F$2:$F942))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I942>0),I$2:$I942,J$2:$J942)/(SUMIF(I$2:$I942,\">0\",I$2:$I942))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L942>0),L$2:$L942,M$2:$M942)/(SUMIF(L$2:$L942,\">0\",L$2:$L942))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O942>0),$O$2:O942,$P$2:P942)/(SUMIF($O$2:O942,\">0\",$O$2:O942))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R942>0),$R$2:R942,$S$2:S942)/(SUMIF($R$2:R942,\">0\",$R$2:R942))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG941)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG941)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH941)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH941)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI941)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI941)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ941)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ941)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK941)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK941)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},228992.18850727897,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG941+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX941+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH941+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY941+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI941+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ941+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ941+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA941+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK941+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB941+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72472},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,942,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},283145149.53405482,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G943","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},578133.52906127938,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},27788.725743090276,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2257.7733944183246,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},44573.779779421609,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F943)","v":0},{"$f":"SUM($I$2:I943)","v":0},{"$f":"SUM($L$2:L943)","v":0},{"$f":"SUM($O$2:O943)","v":0},{"$f":"SUM($R$2:R943)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F943>0),F$2:$F943,G$2:$G943)/(SUMIF(F$2:$F943,\">0\",F$2:$F943))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I943>0),I$2:$I943,J$2:$J943)/(SUMIF(I$2:$I943,\">0\",I$2:$I943))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L943>0),L$2:$L943,M$2:$M943)/(SUMIF(L$2:$L943,\">0\",L$2:$L943))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O943>0),$O$2:O943,$P$2:P943)/(SUMIF($O$2:O943,\">0\",$O$2:O943))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R943>0),$R$2:R943,$S$2:S943)/(SUMIF($R$2:R943,\">0\",$R$2:R943))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG942)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG942)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH942)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH942)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI942)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI942)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ942)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ942)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK942)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK942)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},240228.84225941877,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG942+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX942+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH942+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY942+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI942+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ942+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ942+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA942+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK942+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB942+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72502},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,943,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},279782353.955212,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G944","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},610259.79587733443,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},27712.818091879861,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2103.3448208801024,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},44991.200769867952,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F944)","v":0},{"$f":"SUM($I$2:I944)","v":0},{"$f":"SUM($L$2:L944)","v":0},{"$f":"SUM($O$2:O944)","v":0},{"$f":"SUM($R$2:R944)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F944>0),F$2:$F944,G$2:$G944)/(SUMIF(F$2:$F944,\">0\",F$2:$F944))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I944>0),I$2:$I944,J$2:$J944)/(SUMIF(I$2:$I944,\">0\",I$2:$I944))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L944>0),L$2:$L944,M$2:$M944)/(SUMIF(L$2:$L944,\">0\",L$2:$L944))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O944>0),$O$2:O944,$P$2:P944)/(SUMIF($O$2:O944,\">0\",$O$2:O944))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R944>0),$R$2:R944,$S$2:S944)/(SUMIF($R$2:R944,\">0\",$R$2:R944))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG943)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG943)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH943)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH943)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI943)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI943)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ943)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ943)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK943)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK943)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},243762.16342414595,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG943+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX943+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH943+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY943+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI943+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ943+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ943+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA943+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK943+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB943+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72533},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,944,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},259416654.78824797,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G945","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},594248.85888915323,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},27178.130317329771,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2029.8945375872847,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},45412.530791231744,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F945)","v":0},{"$f":"SUM($I$2:I945)","v":0},{"$f":"SUM($L$2:L945)","v":0},{"$f":"SUM($O$2:O945)","v":0},{"$f":"SUM($R$2:R945)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F945>0),F$2:$F945,G$2:$G945)/(SUMIF(F$2:$F945,\">0\",F$2:$F945))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I945>0),I$2:$I945,J$2:$J945)/(SUMIF(I$2:$I945,\">0\",I$2:$I945))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L945>0),L$2:$L945,M$2:$M945)/(SUMIF(L$2:$L945,\">0\",L$2:$L945))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O945>0),$O$2:O945,$P$2:P945)/(SUMIF($O$2:O945,\">0\",$O$2:O945))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R945>0),$R$2:R945,$S$2:S945)/(SUMIF($R$2:R945,\">0\",$R$2:R945))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG944)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG944)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH944)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH944)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI944)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI944)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ944)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ944)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK944)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK944)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},245705.95714654349,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG944+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX944+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH944+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY944+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI944+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ944+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ944+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA944+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK944+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB944+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72564},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,945,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},244391736.76846996,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G946","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},626216.62624293822,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},29411.000643964184,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2105.9692202077495,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},47557.911709289445,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F946)","v":0},{"$f":"SUM($I$2:I946)","v":0},{"$f":"SUM($L$2:L946)","v":0},{"$f":"SUM($O$2:O946)","v":0},{"$f":"SUM($R$2:R946)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F946>0),F$2:$F946,G$2:$G946)/(SUMIF(F$2:$F946,\">0\",F$2:$F946))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I946>0),I$2:$I946,J$2:$J946)/(SUMIF(I$2:$I946,\">0\",I$2:$I946))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L946>0),L$2:$L946,M$2:$M946)/(SUMIF(L$2:$L946,\">0\",L$2:$L946))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O946>0),$O$2:O946,$P$2:P946)/(SUMIF($O$2:O946,\">0\",$O$2:O946))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R946>0),$R$2:R946,$S$2:S946)/(SUMIF($R$2:R946,\">0\",$R$2:R946))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG945)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG945)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH945)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH945)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI945)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI945)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ945)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ945)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK945)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK945)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},252999.43726830566,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG945+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX945+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH945+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY945+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI945+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ945+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ945+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA945+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK945+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB945+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72594},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,946,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},251285291.97627702,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G947","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},584694.58813638403,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},32776.271480200761,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2007.4743015568604,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},49988.534315928307,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F947)","v":0},{"$f":"SUM($I$2:I947)","v":0},{"$f":"SUM($L$2:L947)","v":0},{"$f":"SUM($O$2:O947)","v":0},{"$f":"SUM($R$2:R947)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F947>0),F$2:$F947,G$2:$G947)/(SUMIF(F$2:$F947,\">0\",F$2:$F947))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I947>0),I$2:$I947,J$2:$J947)/(SUMIF(I$2:$I947,\">0\",I$2:$I947))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L947>0),L$2:$L947,M$2:$M947)/(SUMIF(L$2:$L947,\">0\",L$2:$L947))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O947>0),$O$2:O947,$P$2:P947)/(SUMIF($O$2:O947,\">0\",$O$2:O947))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R947>0),$R$2:R947,$S$2:S947)/(SUMIF($R$2:R947,\">0\",$R$2:R947))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG946)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG946)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH946)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH946)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI946)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI946)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ946)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ946)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK946)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK946)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},253324.58638130061,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG946+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX946+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH946+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY946+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI946+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ946+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ946+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA946+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK946+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB946+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72625},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,947,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},274821023.1115815,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G948","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},624495.57758948323,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},35320.627000539105,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2071.7115800663773,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},48632.208418426708,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F948)","v":0},{"$f":"SUM($I$2:I948)","v":0},{"$f":"SUM($L$2:L948)","v":0},{"$f":"SUM($O$2:O948)","v":0},{"$f":"SUM($R$2:R948)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F948>0),F$2:$F948,G$2:$G948)/(SUMIF(F$2:$F948,\">0\",F$2:$F948))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I948>0),I$2:$I948,J$2:$J948)/(SUMIF(I$2:$I948,\">0\",I$2:$I948))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L948>0),L$2:$L948,M$2:$M948)/(SUMIF(L$2:$L948,\">0\",L$2:$L948))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O948>0),$O$2:O948,$P$2:P948)/(SUMIF($O$2:O948,\">0\",$O$2:O948))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R948>0),$R$2:R948,$S$2:S948)/(SUMIF($R$2:R948,\">0\",$R$2:R948))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG947)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG947)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH947)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH947)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI947)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI947)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ947)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ947)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK947)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK947)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},268604.04581944342,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG947+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX947+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH947+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY947+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI947+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ947+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ947+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA947+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK947+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB947+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72655},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2098},79,948,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},284830013.3033908,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G949","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},599991.03432609362,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},36120.26068477513,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2183.7713641421915,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},49178.113518557519,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F949)","v":0},{"$f":"SUM($I$2:I949)","v":0},{"$f":"SUM($L$2:L949)","v":0},{"$f":"SUM($O$2:O949)","v":0},{"$f":"SUM($R$2:R949)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F949>0),F$2:$F949,G$2:$G949)/(SUMIF(F$2:$F949,\">0\",F$2:$F949))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I949>0),I$2:$I949,J$2:$J949)/(SUMIF(I$2:$I949,\">0\",I$2:$I949))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L949>0),L$2:$L949,M$2:$M949)/(SUMIF(L$2:$L949,\">0\",L$2:$L949))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O949>0),$O$2:O949,$P$2:P949)/(SUMIF($O$2:O949,\">0\",$O$2:O949))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R949>0),$R$2:R949,$S$2:S949)/(SUMIF($R$2:R949,\">0\",$R$2:R949))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG948)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG948)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH948)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH948)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI948)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI948)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ948)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ948)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK948)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK948)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},268591.3542929368,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG948+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX948+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH948+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY948+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI948+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ948+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ948+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA948+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK948+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB948+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72686},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,949,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},307192549.64575881,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G950","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},655010.31533311144,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},36400.612673436641,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2241.751309767033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},45438.068532476434,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F950)","v":0},{"$f":"SUM($I$2:I950)","v":0},{"$f":"SUM($L$2:L950)","v":0},{"$f":"SUM($O$2:O950)","v":0},{"$f":"SUM($R$2:R950)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F950>0),F$2:$F950,G$2:$G950)/(SUMIF(F$2:$F950,\">0\",F$2:$F950))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I950>0),I$2:$I950,J$2:$J950)/(SUMIF(I$2:$I950,\">0\",I$2:$I950))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L950>0),L$2:$L950,M$2:$M950)/(SUMIF(L$2:$L950,\">0\",L$2:$L950))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O950>0),$O$2:O950,$P$2:P950)/(SUMIF($O$2:O950,\">0\",$O$2:O950))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R950>0),$R$2:R950,$S$2:S950)/(SUMIF($R$2:R950,\">0\",$R$2:R950))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG949)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG949)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH949)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH949)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI949)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI949)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ949)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ949)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK949)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK949)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},253629.85635068986,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG949+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX949+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH949+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY949+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI949+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ949+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ949+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA949+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK949+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB949+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72717},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,950,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},313354970.66463518,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G951","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},701955.98982832825,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},38574.027714733515,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2281.0581533277218,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},45443.247526378473,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F951)","v":0},{"$f":"SUM($I$2:I951)","v":0},{"$f":"SUM($L$2:L951)","v":0},{"$f":"SUM($O$2:O951)","v":0},{"$f":"SUM($R$2:R951)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F951>0),F$2:$F951,G$2:$G951)/(SUMIF(F$2:$F951,\">0\",F$2:$F951))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I951>0),I$2:$I951,J$2:$J951)/(SUMIF(I$2:$I951,\">0\",I$2:$I951))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L951>0),L$2:$L951,M$2:$M951)/(SUMIF(L$2:$L951,\">0\",L$2:$L951))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O951>0),$O$2:O951,$P$2:P951)/(SUMIF($O$2:O951,\">0\",$O$2:O951))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R951>0),$R$2:R951,$S$2:S951)/(SUMIF($R$2:R951,\">0\",$R$2:R951))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG950)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG950)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH950)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH950)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI950)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI950)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ950)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ950)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK950)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK950)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},255652.33644219296,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG950+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX950+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH950+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY950+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI950+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ950+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ950+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA950+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK950+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB950+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72745},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,951,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},310866860.74165851,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G952","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},733524.86713462847,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},37279.42390640518,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2387.5228430283787,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},43643.934710588444,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F952)","v":0},{"$f":"SUM($I$2:I952)","v":0},{"$f":"SUM($L$2:L952)","v":0},{"$f":"SUM($O$2:O952)","v":0},{"$f":"SUM($R$2:R952)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F952>0),F$2:$F952,G$2:$G952)/(SUMIF(F$2:$F952,\">0\",F$2:$F952))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I952>0),I$2:$I952,J$2:$J952)/(SUMIF(I$2:$I952,\">0\",I$2:$I952))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L952>0),L$2:$L952,M$2:$M952)/(SUMIF(L$2:$L952,\">0\",L$2:$L952))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O952>0),$O$2:O952,$P$2:P952)/(SUMIF($O$2:O952,\">0\",$O$2:O952))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R952>0),$R$2:R952,$S$2:S952)/(SUMIF($R$2:R952,\">0\",$R$2:R952))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG951)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG951)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH951)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH951)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI951)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI951)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ951)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ951)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK951)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK951)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},268554.85419007821,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG951+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX951+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH951+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY951+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI951+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ951+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ951+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA951+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK951+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB951+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72776},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,952,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},293445054.96688974,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G953","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},733741.82564156537,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},40342.184974320167,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2332.7837878803771,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},41378.822728298175,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F953)","v":0},{"$f":"SUM($I$2:I953)","v":0},{"$f":"SUM($L$2:L953)","v":0},{"$f":"SUM($O$2:O953)","v":0},{"$f":"SUM($R$2:R953)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F953>0),F$2:$F953,G$2:$G953)/(SUMIF(F$2:$F953,\">0\",F$2:$F953))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I953>0),I$2:$I953,J$2:$J953)/(SUMIF(I$2:$I953,\">0\",I$2:$I953))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L953>0),L$2:$L953,M$2:$M953)/(SUMIF(L$2:$L953,\">0\",L$2:$L953))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O953>0),$O$2:O953,$P$2:P953)/(SUMIF($O$2:O953,\">0\",$O$2:O953))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R953>0),$R$2:R953,$S$2:S953)/(SUMIF($R$2:R953,\">0\",$R$2:R953))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG952)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG952)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH952)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH952)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI952)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI952)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ952)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ952)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK952)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK952)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},263582.31243766885,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG952+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX952+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH952+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY952+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI952+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ952+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ952+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA952+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK952+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB952+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72806},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,953,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},325440872.80129856,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G954","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},799678.31797931751,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},43840.079297221848,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2361.1565708622993,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},39086.967780742576,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F954)","v":0},{"$f":"SUM($I$2:I954)","v":0},{"$f":"SUM($L$2:L954)","v":0},{"$f":"SUM($O$2:O954)","v":0},{"$f":"SUM($R$2:R954)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F954>0),F$2:$F954,G$2:$G954)/(SUMIF(F$2:$F954,\">0\",F$2:$F954))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I954>0),I$2:$I954,J$2:$J954)/(SUMIF(I$2:$I954,\">0\",I$2:$I954))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L954>0),L$2:$L954,M$2:$M954)/(SUMIF(L$2:$L954,\">0\",L$2:$L954))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O954>0),$O$2:O954,$P$2:P954)/(SUMIF($O$2:O954,\">0\",$O$2:O954))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R954>0),$R$2:R954,$S$2:S954)/(SUMIF($R$2:R954,\">0\",$R$2:R954))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG953)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG953)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH953)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH953)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI953)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI953)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ953)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ953)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK953)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK953)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},265684.15481162199,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG953+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX953+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH953+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY953+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI953+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ953+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ953+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA953+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK953+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB953+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72837},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,954,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},301751634.29712027,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G955","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},772182.85779135593,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},39954.589922755033,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2458.308002515892,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},38804.551171112078,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F955)","v":0},{"$f":"SUM($I$2:I955)","v":0},{"$f":"SUM($L$2:L955)","v":0},{"$f":"SUM($O$2:O955)","v":0},{"$f":"SUM($R$2:R955)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F955>0),F$2:$F955,G$2:$G955)/(SUMIF(F$2:$F955,\">0\",F$2:$F955))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I955>0),I$2:$I955,J$2:$J955)/(SUMIF(I$2:$I955,\">0\",I$2:$I955))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L955>0),L$2:$L955,M$2:$M955)/(SUMIF(L$2:$L955,\">0\",L$2:$L955))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O955>0),$O$2:O955,$P$2:P955)/(SUMIF($O$2:O955,\">0\",$O$2:O955))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R955>0),$R$2:R955,$S$2:S955)/(SUMIF($R$2:R955,\">0\",$R$2:R955))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG954)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG954)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH954)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH954)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI954)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI954)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ954)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ954)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK954)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK954)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},269591.87645944487,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG954+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX954+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH954+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY954+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI954+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ954+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ954+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA954+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK954+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB954+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72867},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,955,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},301745540.01403165,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G956","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},845836.42088431038,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},37497.891724779634,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2554.943538986965,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},36858.447238727866,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F956)","v":0},{"$f":"SUM($I$2:I956)","v":0},{"$f":"SUM($L$2:L956)","v":0},{"$f":"SUM($O$2:O956)","v":0},{"$f":"SUM($R$2:R956)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F956>0),F$2:$F956,G$2:$G956)/(SUMIF(F$2:$F956,\">0\",F$2:$F956))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I956>0),I$2:$I956,J$2:$J956)/(SUMIF(I$2:$I956,\">0\",I$2:$I956))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L956>0),L$2:$L956,M$2:$M956)/(SUMIF(L$2:$L956,\">0\",L$2:$L956))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O956>0),$O$2:O956,$P$2:P956)/(SUMIF($O$2:O956,\">0\",$O$2:O956))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R956>0),$R$2:R956,$S$2:S956)/(SUMIF($R$2:R956,\">0\",$R$2:R956))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG955)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG955)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH955)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH955)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI955)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI955)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ955)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ955)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK955)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK955)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},285852.50950757193,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG955+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX955+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH955+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY955+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI955+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ955+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ955+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA955+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK955+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB955+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72898},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,956,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},322211533.64049661,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G957","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},788425.2542539757,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},34534.685553811214,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2741.1243425912776,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},37340.890758085836,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F957)","v":0},{"$f":"SUM($I$2:I957)","v":0},{"$f":"SUM($L$2:L957)","v":0},{"$f":"SUM($O$2:O957)","v":0},{"$f":"SUM($R$2:R957)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F957>0),F$2:$F957,G$2:$G957)/(SUMIF(F$2:$F957,\">0\",F$2:$F957))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I957>0),I$2:$I957,J$2:$J957)/(SUMIF(I$2:$I957,\">0\",I$2:$I957))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L957>0),L$2:$L957,M$2:$M957)/(SUMIF(L$2:$L957,\">0\",L$2:$L957))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O957>0),$O$2:O957,$P$2:P957)/(SUMIF($O$2:O957,\">0\",$O$2:O957))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R957>0),$R$2:R957,$S$2:S957)/(SUMIF($R$2:R957,\">0\",$R$2:R957))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG956)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG956)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH956)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH956)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI956)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI956)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ956)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ956)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK956)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK956)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},280186.33504590037,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG956+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX956+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH956+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY956+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI956+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ956+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ956+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA956+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK956+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB956+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72929},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,957,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},339980462.27527642,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G958","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},743611.81193772296,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},34296.459910014702,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2794.1125558292274,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},34437.519603504676,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F958)","v":0},{"$f":"SUM($I$2:I958)","v":0},{"$f":"SUM($L$2:L958)","v":0},{"$f":"SUM($O$2:O958)","v":0},{"$f":"SUM($R$2:R958)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F958>0),F$2:$F958,G$2:$G958)/(SUMIF(F$2:$F958,\">0\",F$2:$F958))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I958>0),I$2:$I958,J$2:$J958)/(SUMIF(I$2:$I958,\">0\",I$2:$I958))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L958>0),L$2:$L958,M$2:$M958)/(SUMIF(L$2:$L958,\">0\",L$2:$L958))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O958>0),$O$2:O958,$P$2:P958)/(SUMIF($O$2:O958,\">0\",$O$2:O958))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R958>0),$R$2:R958,$S$2:S958)/(SUMIF($R$2:R958,\">0\",$R$2:R958))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG957)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG957)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH957)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH957)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI957)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI957)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ957)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ957)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK957)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK957)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},287352.77028278809,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG957+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX957+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH957+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY957+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI957+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ957+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ957+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA957+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK957+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB957+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72959},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,958,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},361596988.27248687,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G959","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},703707.5356724133,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},31985.970271774357,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2635.3731619218088,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},32113.165115538082,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F959)","v":0},{"$f":"SUM($I$2:I959)","v":0},{"$f":"SUM($L$2:L959)","v":0},{"$f":"SUM($O$2:O959)","v":0},{"$f":"SUM($R$2:R959)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F959>0),F$2:$F959,G$2:$G959)/(SUMIF(F$2:$F959,\">0\",F$2:$F959))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I959>0),I$2:$I959,J$2:$J959)/(SUMIF(I$2:$I959,\">0\",I$2:$I959))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L959>0),L$2:$L959,M$2:$M959)/(SUMIF(L$2:$L959,\">0\",L$2:$L959))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O959>0),$O$2:O959,$P$2:P959)/(SUMIF($O$2:O959,\">0\",$O$2:O959))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R959>0),$R$2:R959,$S$2:S959)/(SUMIF($R$2:R959,\">0\",$R$2:R959))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG958)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG958)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH958)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH958)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI958)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI958)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ958)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ958)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK958)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK958)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},272070.21210933872,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG958+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX958+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH958+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY958+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI958+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ958+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ958+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA958+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK958+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB958+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":72990},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,959,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},404237479.92232913,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G960","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},735355.18477730127,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},29151.095207329243,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2738.9690901143481,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},32057.740091423129,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F960)","v":0},{"$f":"SUM($I$2:I960)","v":0},{"$f":"SUM($L$2:L960)","v":0},{"$f":"SUM($O$2:O960)","v":0},{"$f":"SUM($R$2:R960)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F960>0),F$2:$F960,G$2:$G960)/(SUMIF(F$2:$F960,\">0\",F$2:$F960))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I960>0),I$2:$I960,J$2:$J960)/(SUMIF(I$2:$I960,\">0\",I$2:$I960))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L960>0),L$2:$L960,M$2:$M960)/(SUMIF(L$2:$L960,\">0\",L$2:$L960))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O960>0),$O$2:O960,$P$2:P960)/(SUMIF($O$2:O960,\">0\",$O$2:O960))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R960>0),$R$2:R960,$S$2:S960)/(SUMIF($R$2:R960,\">0\",$R$2:R960))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG959)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG959)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH959)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH959)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI959)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI959)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ959)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ959)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK959)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK959)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},288096.03254103375,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG959+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX959+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH959+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY959+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI959+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ959+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ959+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA959+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK959+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB959+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73020},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2099},80,960,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},450106102.58554351,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G961","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},765846.68651914177,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},31282.587749644688,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2948.9610165071886,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},30506.148398939087,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F961)","v":0},{"$f":"SUM($I$2:I961)","v":0},{"$f":"SUM($L$2:L961)","v":0},{"$f":"SUM($O$2:O961)","v":0},{"$f":"SUM($R$2:R961)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F961>0),F$2:$F961,G$2:$G961)/(SUMIF(F$2:$F961,\">0\",F$2:$F961))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I961>0),I$2:$I961,J$2:$J961)/(SUMIF(I$2:$I961,\">0\",I$2:$I961))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L961>0),L$2:$L961,M$2:$M961)/(SUMIF(L$2:$L961,\">0\",L$2:$L961))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O961>0),$O$2:O961,$P$2:P961)/(SUMIF($O$2:O961,\">0\",$O$2:O961))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R961>0),$R$2:R961,$S$2:S961)/(SUMIF($R$2:R961,\">0\",$R$2:R961))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG960)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG960)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH960)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH960)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI960)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI960)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ960)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ960)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK960)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK960)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},282385.3869185588,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG960+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX960+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH960+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY960+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI960+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ960+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ960+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA960+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK960+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB960+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73051},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},{"$f":"IFERROR(ROUNDDOWN((D962-1)/12,0)+1,\"\")","v":81},961,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},471162560.52523154,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G962","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},737033.21972962213,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},32327.497433604105,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2974.3150286912305,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},29678.433010345987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H962,K962,N962,Q962,T962)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F962)","v":0},{"$f":"SUM($I$2:I962)","v":0},{"$f":"SUM($L$2:L962)","v":0},{"$f":"SUM($O$2:O962)","v":0},{"$f":"SUM($R$2:R962)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F962>0),F$2:$F962,G$2:$G962)/(SUMIF(F$2:$F962,\">0\",F$2:$F962))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I962>0),I$2:$I962,J$2:$J962)/(SUMIF(I$2:$I962,\">0\",I$2:$I962))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L962>0),L$2:$L962,M$2:$M962)/(SUMIF(L$2:$L962,\">0\",L$2:$L962))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O962>0),$O$2:O962,$P$2:P962)/(SUMIF($O$2:O962,\">0\",$O$2:O962))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R962>0),$R$2:R962,$S$2:S962)/(SUMIF($R$2:R962,\">0\",$R$2:R962))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG961)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG961)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH961)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH961)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI961)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI961)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ961)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ961)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK961)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK961)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},303032.33491873374,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG961+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX961+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH961+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY961+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI961+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ961+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ961+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA961+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK961+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB961+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73082},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},81,962,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},497145658.70536679,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G963","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},754800.19499626732,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},32510.281804104674,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2800.3894845390269,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},28555.872532833113,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F963)","v":0},{"$f":"SUM($I$2:I963)","v":0},{"$f":"SUM($L$2:L963)","v":0},{"$f":"SUM($O$2:O963)","v":0},{"$f":"SUM($R$2:R963)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F963>0),F$2:$F963,G$2:$G963)/(SUMIF(F$2:$F963,\">0\",F$2:$F963))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I963>0),I$2:$I963,J$2:$J963)/(SUMIF(I$2:$I963,\">0\",I$2:$I963))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L963>0),L$2:$L963,M$2:$M963)/(SUMIF(L$2:$L963,\">0\",L$2:$L963))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O963>0),$O$2:O963,$P$2:P963)/(SUMIF($O$2:O963,\">0\",$O$2:O963))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R963>0),$R$2:R963,$S$2:S963)/(SUMIF($R$2:R963,\">0\",$R$2:R963))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG962)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG962)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH962)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH962)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI962)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI962)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ962)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ962)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK962)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK962)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},316633.81957134907,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG962+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX962+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH962+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY962+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI962+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ962+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ962+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA962+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK962+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB962+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73110},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},81,{"$f":"D963+1","v":963},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},554662296.38106573,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G964","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},791402.41035589704,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},32421.476755800079,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},2957.0800194682101,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},26432.861785171313,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F964)","v":0},{"$f":"SUM($I$2:I964)","v":0},{"$f":"SUM($L$2:L964)","v":0},{"$f":"SUM($O$2:O964)","v":0},{"$f":"SUM($R$2:R964)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F964>0),F$2:$F964,G$2:$G964)/(SUMIF(F$2:$F964,\">0\",F$2:$F964))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I964>0),I$2:$I964,J$2:$J964)/(SUMIF(I$2:$I964,\">0\",I$2:$I964))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L964>0),L$2:$L964,M$2:$M964)/(SUMIF(L$2:$L964,\">0\",L$2:$L964))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O964>0),$O$2:O964,$P$2:P964)/(SUMIF($O$2:O964,\">0\",$O$2:O964))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R964>0),$R$2:R964,$S$2:S964)/(SUMIF($R$2:R964,\">0\",$R$2:R964))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG963)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG963)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH963)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH963)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI963)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI963)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ963)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ963)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK963)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK963)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},326032.70633722394,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG963+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX963+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH963+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY963+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI963+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ963+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ963+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA963+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK963+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB963+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73141},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},81,964,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},536220209.89802313,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G965","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},846697.66907042987,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},35829.027756534633,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},3212.0484735174468,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},26241.875386582535,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F965)","v":0},{"$f":"SUM($I$2:I965)","v":0},{"$f":"SUM($L$2:L965)","v":0},{"$f":"SUM($O$2:O965)","v":0},{"$f":"SUM($R$2:R965)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F965>0),F$2:$F965,G$2:$G965)/(SUMIF(F$2:$F965,\">0\",F$2:$F965))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I965>0),I$2:$I965,J$2:$J965)/(SUMIF(I$2:$I965,\">0\",I$2:$I965))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L965>0),L$2:$L965,M$2:$M965)/(SUMIF(L$2:$L965,\">0\",L$2:$L965))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O965>0),$O$2:O965,$P$2:P965)/(SUMIF($O$2:O965,\">0\",$O$2:O965))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R965>0),$R$2:R965,$S$2:S965)/(SUMIF($R$2:R965,\">0\",$R$2:R965))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG964)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG964)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH964)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH964)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI964)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI964)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ964)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ964)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK964)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK964)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},313667.10122124746,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG964+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX964+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH964+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY964+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI964+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ964+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ964+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA964+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK964+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB964+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73171},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},81,965,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},559076030.93424904,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G966","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},878846.21360755246,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},33908.950830051785,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},3356.0365400170031,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},24561.058379060341,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F966)","v":0},{"$f":"SUM($I$2:I966)","v":0},{"$f":"SUM($L$2:L966)","v":0},{"$f":"SUM($O$2:O966)","v":0},{"$f":"SUM($R$2:R966)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F966>0),F$2:$F966,G$2:$G966)/(SUMIF(F$2:$F966,\">0\",F$2:$F966))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I966>0),I$2:$I966,J$2:$J966)/(SUMIF(I$2:$I966,\">0\",I$2:$I966))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L966>0),L$2:$L966,M$2:$M966)/(SUMIF(L$2:$L966,\">0\",L$2:$L966))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O966>0),$O$2:O966,$P$2:P966)/(SUMIF($O$2:O966,\">0\",$O$2:O966))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R966>0),$R$2:R966,$S$2:S966)/(SUMIF($R$2:R966,\">0\",$R$2:R966))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG965)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG965)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH965)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH965)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI965)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI965)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ965)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ965)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK965)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK965)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},309503.42152908049,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG965+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX965+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH965+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY965+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI965+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ965+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ965+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA965+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK965+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB965+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73202},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},81,966,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},519412575.37907773,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G967","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},882065.20107109612,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},37709.611867851745,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},3302.3144750634046,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},25112.72107113116,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F967)","v":0},{"$f":"SUM($I$2:I967)","v":0},{"$f":"SUM($L$2:L967)","v":0},{"$f":"SUM($O$2:O967)","v":0},{"$f":"SUM($R$2:R967)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F967>0),F$2:$F967,G$2:$G967)/(SUMIF(F$2:$F967,\">0\",F$2:$F967))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I967>0),I$2:$I967,J$2:$J967)/(SUMIF(I$2:$I967,\">0\",I$2:$I967))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L967>0),L$2:$L967,M$2:$M967)/(SUMIF(L$2:$L967,\">0\",L$2:$L967))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O967>0),$O$2:O967,$P$2:P967)/(SUMIF($O$2:O967,\">0\",$O$2:O967))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R967>0),$R$2:R967,$S$2:S967)/(SUMIF($R$2:R967,\">0\",$R$2:R967))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG966)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG966)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH966)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH966)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI966)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI966)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ966)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ966)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK966)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK966)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},300954.18439056288,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG966+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX966+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH966+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY966+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI966+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ966+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ966+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA966+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK966+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB966+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73232},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},81,967,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},555747446.58172441,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G968","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},850306.94756625465,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},34223.586291601481,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},3203.9104672655094,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},24566.692291767238,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F968)","v":0},{"$f":"SUM($I$2:I968)","v":0},{"$f":"SUM($L$2:L968)","v":0},{"$f":"SUM($O$2:O968)","v":0},{"$f":"SUM($R$2:R968)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F968>0),F$2:$F968,G$2:$G968)/(SUMIF(F$2:$F968,\">0\",F$2:$F968))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I968>0),I$2:$I968,J$2:$J968)/(SUMIF(I$2:$I968,\">0\",I$2:$I968))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L968>0),L$2:$L968,M$2:$M968)/(SUMIF(L$2:$L968,\">0\",L$2:$L968))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O968>0),$O$2:O968,$P$2:P968)/(SUMIF($O$2:O968,\">0\",$O$2:O968))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R968>0),$R$2:R968,$S$2:S968)/(SUMIF($R$2:R968,\">0\",$R$2:R968))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG967)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG967)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH967)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH967)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI967)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI967)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ967)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ967)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK967)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK967)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},303354.03531955945,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG967+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX967+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH967+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY967+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI967+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ967+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ967+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA967+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK967+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB967+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73263},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},81,968,{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},580589575.49896932,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G969","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},800629.06228896463,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},36039.761463860603,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},3461.7599710258573,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},24614.776376823127,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},0,{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},0,0,0,0,0,{"$f":"SUM($F$2:F970)","v":0},{"$f":"SUM($I$2:I970)","v":0},{"$f":"SUM($L$2:L970)","v":0},{"$f":"SUM($O$2:O970)","v":0},{"$f":"SUM($R$2:R970)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F969>0),F$2:$F969,G$2:$G969)/(SUMIF(F$2:$F969,\">0\",F$2:$F969))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I969>0),I$2:$I969,J$2:$J969)/(SUMIF(I$2:$I969,\">0\",I$2:$I969))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L969>0),L$2:$L969,M$2:$M969)/(SUMIF(L$2:$L969,\">0\",L$2:$L969))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O969>0),$O$2:O969,$P$2:P969)/(SUMIF($O$2:O969,\">0\",$O$2:O969))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R969>0),$R$2:R969,$S$2:S969)/(SUMIF($R$2:R969,\">0\",$R$2:R969))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG968)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG968)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH968)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH968)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI968)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI968)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ968)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ968)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK968)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK968)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},288755.11886283301,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG968+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX968+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH968+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY968+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI968+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ968+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ968+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA968+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":0},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK968+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB968+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":0}]
[{"$f":"DATE(Parameter!$U$5,Table5[[#This Row],[Monat]],1)","v":73294},{"$f":"YEAR(Table5[[#This Row],[Datum]])","v":2100},{"$f":"IFERROR(ROUNDDOWN((D970-1)/12,0)+1,\"\")","v":81},{"$f":"D969+1","v":969},{"$f":"IF((Parameter!$D$10-Parameter!$D$9)>Table5[[#This Row],[Jahr]],\"B\",\"R\")","v":"R"},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],0)","v":0},null,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF 1])*G970","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],0)","v":0},null,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF2])*Table5[[#This Row],[ETF2 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],0)","v":0},null,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF3])*Table5[[#This Row],[ETF3 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],0)","v":0},null,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF4])*Table5[[#This Row],[ETF4 Kurs]]","v":0},{"$f":"IFERROR(Table5[[#This Row],[Inv_stat_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],0)","v":0},null,{"$f":"SUMIF(Table5[Monat],\"<=\"&Table5[[#This Row],[Monat]],Table5[ETF5])*Table5[[#This Row],[ETF5 Kurs]]","v":0},{"$f":"_xlfn.AGGREGATE(9,6,H970,K970,N970,Q970,T970)","v":0},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF(ETF!$L$9>0,ETF!$L$9/12,IF(ETF!$L$9=0,\"\",IF(ABS(ETF!$L$9/12)<=(Table5[[#This Row],[Forecast ETF1]]*Table5[[#This Row],[ETF1 Kurs]]),(ETF!$L$9/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$10/12)>0,(ETF!$L$10/12),IF(ETF!$L$10=0,\"\",IF(ABS(ETF!$L$10/12)<=(Table5[[#This Row],[Forecast ETF2]]*Table5[[#This Row],[ETF2 Kurs]]),(ETF!$L$10/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$11/12)>0,(ETF!$L$11/12),IF(ETF!$L$11=0,\"\",IF(ABS(ETF!$L$11/12)<=(Table5[[#This Row],[Forecast ETF3]]*Table5[[#This Row],[ETF3 Kurs]]),(ETF!$L$11/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$12/12)>0,(ETF!$L$12/12),IF(ETF!$L$12=0,\"\",IF(ABS(ETF!$L$12/12)<=(Table5[[#This Row],[Forecast ETF4]]*Table5[[#This Row],[ETF4 Kurs]]),(ETF!$L$12/12),0)))),\"\")","v":false},{"$f":"IFERROR(IF(Table5[[#This Row],[Datumjahr]]=ETF!$B$5,IF((ETF!$L$13/12)>0,(ETF!$L$13/12),IF(ETF!$L$13=0,\"\",IF(ABS(ETF!$L$13/12)<=(Table5[[#This Row],[Forecast ETF5]]*Table5[[#This Row],[ETF5 Kurs]]),(ETF!$L$13/12),0)))),\"\")","v":false},{"$f":"SUM(Table5[[#This Row],[Inv_dyn_ETF1]:[Inv_dyn_ETF5]])","v":0},null,null,null,null,null,{"$f":"SUM($F$2:F970)","v":0},{"$f":"SUM($I$2:I970)","v":0},{"$f":"SUM($L$2:L970)","v":0},{"$f":"SUM($O$2:O970)","v":0},{"$f":"SUM($R$2:R970)","v":0},{"$f":"SUMPRODUCT(--(F$2:$F970>0),F$2:$F970,G$2:$G970)/(SUMIF(F$2:$F970,\">0\",F$2:$F970))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(I$2:$I970>0),I$2:$I970,J$2:$J970)/(SUMIF(I$2:$I970,\">0\",I$2:$I970))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--(L$2:$L970>0),L$2:$L970,M$2:$M970)/(SUMIF(L$2:$L970,\">0\",L$2:$L970))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($O$2:O970>0),$O$2:O970,$P$2:P970)/(SUMIF($O$2:O970,\">0\",$O$2:O970))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(--($R$2:R970>0),$R$2:R970,$S$2:S970)/(SUMIF($R$2:R970,\">0\",$R$2:R970))","v":{"$error":"#DIV/0!"}},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF1]]-AG969)<0,(Table5[[#This Row],[Shares_Cum_ETF1]]-AG969)*(Table5[[#This Row],[ETF1 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF1]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF2]]-AH969)<0,(Table5[[#This Row],[Shares_Cum_ETF2]]-AH969)*(Table5[[#This Row],[ETF2 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF2]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF3]]-AI969)<0,(Table5[[#This Row],[Shares_Cum_ETF3]]-AI969)*(Table5[[#This Row],[ETF3 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF3]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF4]]-AJ969)<0,(Table5[[#This Row],[Shares_Cum_ETF4]]-AJ969)*(Table5[[#This Row],[ETF4 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF4]]),0)","v":0},{"$f":"IF((Table5[[#This Row],[Shares_Cum_ETF5]]-AK969)<0,(Table5[[#This Row],[Shares_Cum_ETF5]]-AK969)*(Table5[[#This Row],[ETF5 Kurs]]-Table5[[#This Row],[Einstandspreis_ETF5]]),0)","v":0},{"$f":"SUM(Table5[[#This Row],[Gewinn_VK_ETF1]:[Gewinn_VK_ETF5]])","v":0},0,{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AG969+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]],AX969+Table5[[#This Row],[Inv_dyn_ETF1]]/Table5[[#This Row],[ETF1 Kurs]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AH969+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]],AY969+Table5[[#This Row],[Inv_dyn_ETF2]]/Table5[[#This Row],[ETF2 Kurs]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AI969+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]],AZ969+Table5[[#This Row],[Inv_dyn_ETF3]]/Table5[[#This Row],[ETF3 Kurs]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AJ969+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]],BA969+Table5[[#This Row],[Inv_dyn_ETF4]]/Table5[[#This Row],[ETF4 Kurs]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(MONTH(Table5[[#This Row],[Datum]])=1,AK969+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]],BB969+Table5[[#This Row],[Inv_dyn_ETF5]]/Table5[[#This Row],[ETF5 Kurs]])","v":{"$error":"#DIV/0!"}}]

{"sheet":"ETF_Underlying","index":10,"n_rows":1336,"n_cols":45,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vola Lookup"]
["Suchjahr","Monat","Krise","Loose/Win","Krisenauswirkung","PhasenMatch","Phasenlänge","länge akk","Phasennummer","oben unten","Counter","ZS_Rank","ZS_Permut","Growth unten","Growth perm","Growth_rand","Growth_Krise","Growht_CMGR","Growth_final","Value",null,"Vorgegeben",null,null,"Krisendaten",null,null,null,null,null,null,null,null,null,"Krisen lookup",null,null,null,"Spannweite","Volatilitä"]
[{"$f":"ROUNDUP(B3/12,0)","v":1},1,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},{"$f":"VLOOKUP(B3,$AJ$3:$AJ$33,1,TRUE)","v":1},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"Table2[[#This Row],[Phasenlänge]]","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J2,K2+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.228758169934633E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.4313441270442566E-2},{"$f":"100","v":100},null,"CAGR",0.1,null,"Krise","Startjahr","StartMonat","Peak loss","Ende Mon","Dauer Monate","Effekt","CMGR loss","CMGR Win",null,1,1,null,1,2,0.34010000000000001,null,1,2,0.34010000000000001,{"$f":"-0.063*LN(AP3)+0.3401","v":0.34010000000000001}]
[{"$f":"ROUNDUP(B4/12,0)","v":1},2,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F3,H3,Table2[[#This Row],[Phasenlänge]]+H3)","v":73},{"$f":"IF(F3=F4,I3,I3+1)","v":1},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J3,K3+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.6910457963089449E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.4884598391993213E-2},{"$f":"T3*(Table2[[#This Row],[Growth_final]]+1)","v":104.48845983919932},null,"Volatitlität",0.1,null,1,{"$f":"RANDBETWEEN(2,6)","v":6},{"$f":"Z4*12+RANDBETWEEN(0,12)-6","v":74},{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":90},{"$f":"AA4+AD4","v":132},{"$f":"50+RANDBETWEEN(0,50)-25","v":58},{"$f":"RANDBETWEEN(25,45)/100","v":0.39},{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-3.0421191778778778E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":1.1838486738045662E-2},null,1,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI4,Krisendaten9[Krise],0),1)","v":74},null,2,2.1,0.29643172762472347,null,2,2.1,0.29643172762472347,{"$f":"-0.063*LN(AP4)+0.3401","v":0.29643172762472347}]
[1,3,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F4,H4,Table2[[#This Row],[Phasenlänge]]+H4)","v":73},{"$f":"IF(F4=F5,I4,I4+1)","v":1},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J4,K4+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.3711911357340778E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.1686051786244542E-2},{"$f":"T4*(Table2[[#This Row],[Growth_final]]+1)","v":111.9788249822971},null,"Startkurs",100,null,2,{"$f":"RANDBETWEEN(ROUNDUP(AC4/12,0)+3,ROUNDUP(AC4/12,0)+6)","v":15},174,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":193},240,66,0.28999999999999998,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-1.7864312701060259E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":7.3136428461704206E-3},null,1,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI5,Krisendaten9[Krise],0),1)","v":90},null,3,2.2000000000000002,0.27088742581390912,null,3,2.2000000000000002,0.27088742581390912,0.27088742581390912]
[1,4,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F5,H5,Table2[[#This Row],[Phasenlänge]]+H5)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J5,K5+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.6890645586297843E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.8916505157394079E-2},{"$f":"T5*(Table2[[#This Row],[Growth_final]]+1)","v":108.74078871217758},null,"CMGR",{"$f":"(W3+1)^(1/12)-1","v":7.9741404289037643E-3},null,3,24,284,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":296},326,42,0.28999999999999998,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-2.8137416075113997E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":1.148175877944535E-2},null,1,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI6,Krisendaten9[Krise],0),1)","v":132},null,4,2.2999999999999998,0.25276345524944688,null,4,2.2999999999999998,0.25276345524944688,0.25276345524944688]
[1,5,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F6,H6,Table2[[#This Row],[Phasenlänge]]+H6)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J6,K6+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.3895747599451251E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.1869888028355016E-2},{"$f":"T6*(Table2[[#This Row],[Growth_final]]+1)","v":114.38116124679324},null,null,null,null,4,33,391,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":405},439,48,0.39,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-3.4690863394249205E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":1.4644319671744288E-2},null,2,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI7,Krisendaten9[Krise],0),1)","v":174},null,5,2.4,0.2387054115166517,null,5,2.4,0.2387054115166517,0.2387054115166517]
[1,6,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F7,H7,Table2[[#This Row],[Phasenlänge]]+H7)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J7,K7+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.6490066225165476E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.8515925796261712E-2},{"$f":"T7*(Table2[[#This Row],[Growth_final]]+1)","v":112.26328815265737},null,"Calculated",null,null,5,41,492,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":500},528,36,0.42,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-6.5824443972419489E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":1.964501476371594E-2},null,2,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI8,Krisendaten9[Krise],0),1)","v":193},null,6,2.5,0.22721915343863255,null,6,2.5,0.22721915343863255,0.22721915343863255]
[1,7,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F8,H8,Table2[[#This Row],[Phasenlänge]]+H8)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J8,K8+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.228758169934633E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.4313441270442566E-2},{"$f":"T8*(Table2[[#This Row],[Growth_final]]+1)","v":107.28851552627782},null,"CAGR",{"$f":"($T$831/100)^(1/70)-1","v":9.8277399020223699E-2},null,6,50,596,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":617},669,73,0.41,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-2.481235361445E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":1.0198436665966204E-2},null,2,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI9,Krisendaten9[Krise],0),1)","v":240},null,7,2.6,0.21750766060951526,null,7,2.6,0.21750766060951526,0.21750766060951526]
[1,8,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F9,H9,Table2[[#This Row],[Phasenlänge]]+H9)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J9,K9+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.7366362451108155E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.9392222022204391E-2},{"$f":"T9*(Table2[[#This Row],[Growth_final]]+1)","v":101.98929734697118},null,"Volatilität",{"$f":"_xlfn.STDEV.P(S3:S500)","v":4.2305866050598218E-2},null,7,62,747,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":753},775,28,0.4,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-8.1614097831554711E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":2.3491014134823685E-2},null,3,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI10,Krisendaten9[Krise],0),1)","v":284},null,8,2.7,0.20909518287417037,null,8,2.7,0.20909518287417037,0.20909518287417037]
[1,9,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F10,H10,Table2[[#This Row],[Phasenlänge]]+H10)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J10,K10+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.0929112181693048E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.8903252610596812E-2},{"$f":"T10*(Table2[[#This Row],[Growth_final]]+1)","v":107.99679869217709},null,null,null,null,8,68,812,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":821},844,32,0.31,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-4.0390931656273943E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":1.6264046357876483E-2},null,3,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI11,Krisendaten9[Krise],0),1)","v":296},null,9,2.8,0.20167485162781817,null,9,2.8,0.20167485162781817,0.20167485162781817]
[1,10,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F11,H11,Table2[[#This Row],[Phasenlänge]]+H11)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J11,K11+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.034969737727101E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.2009110166630865E-2},{"$f":"T11*(Table2[[#This Row],[Growth_final]]+1)","v":109.2937441453149},null,null,null,null,9,{"$f":"RANDBETWEEN(MAX(Z11+5,Y12*10-9),Y12*10)","v":85},1026,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":1039},1077,51,0.33,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-3.0336298090716252E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":1.0594612966421835E-2},null,3,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI12,Krisendaten9[Krise],0),1)","v":326},null,10,2.9,0.19503713914137513,null,10,2.9,0.19503713914137513,0.19503713914137513]
[1,11,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F12,H12,Table2[[#This Row],[Phasenlänge]]+H12)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J12,K12+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.8461034708578987E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.0486894279675223E-2},{"$f":"T12*(Table2[[#This Row],[Growth_final]]+1)","v":104.86877988067367},null,null,null,null,10,{"$f":"RANDBETWEEN(MAX(Z12+5,Y13*10-9),Y13*10)","v":92},1102,{"$f":"RANDBETWEEN(Krisendaten9[[#This Row],[StartMonat]]+0.2*Krisendaten9[[#This Row],[Dauer Monate]],Krisendaten9[[#This Row],[StartMonat]]+Krisendaten9[[#This Row],[Dauer Monate]]*0.3)","v":1117},1173,71,0.25,{"$f":"(1-Krisendaten9[[#This Row],[Effekt]])^(1/(Krisendaten9[[#This Row],[Peak loss]]-Krisendaten9[[#This Row],[StartMonat]]))-1","v":-1.899606168258583E-2},{"$f":"(1/(1-Krisendaten9[[#This Row],[Effekt]]))^(1/(Krisendaten9[[#This Row],[Ende Mon]]-Krisendaten9[[#This Row],[Peak loss]]))-1","v":5.1503977983009541E-3},null,4,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI13,Krisendaten9[Krise],0),1)","v":391},null,11,3,0.18903259781370266,null,11,3,0.18903259781370266,0.18903259781370266]
[1,12,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F13,H13,Table2[[#This Row],[Phasenlänge]]+H13)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J13,K13+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.2494859492803183E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.0468999921706947E-2},{"$f":"T13*(Table2[[#This Row],[Growth_final]]+1)","v":110.16140232426089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI14,Krisendaten9[Krise],0),1)","v":405},null,12,3.1,0.18355088106335599,null,12,3.1,0.18355088106335599,0.18355088106335599]
[2,13,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F14,H14,Table2[[#This Row],[Phasenlänge]]+H14)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J14,K14+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.2494859492803183E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.0468999921706947E-2},{"$f":"T14*(Table2[[#This Row],[Growth_final]]+1)","v":115.72113812953914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI15,Krisendaten9[Krise],0),1)","v":439},null,13,3.2,0.1785081904799232,null,13,3.2,0.1785081904799232,0.1785081904799232]
[2,14,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F15,H15,Table2[[#This Row],[Phasenlänge]]+H15)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J15,K15+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.5901639344262279E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.7927498915358515E-2},{"$f":"T15*(Table2[[#This Row],[Growth_final]]+1)","v":111.33212478864699},null,null,null,null,"Rand low ","Rand high","Spannweite",null,null,null,null,null,null,null,5,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI16,Krisendaten9[Krise],0),1)","v":492},null,14,3.3,0.17383938823423872,null,14,3.3,0.17383938823423872,0.17383938823423872]
[2,15,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F16,H16,Table2[[#This Row],[Phasenlänge]]+H16)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J16,K16+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.0680907877169465E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.7067674482657011E-3},{"$f":"T16*(Table2[[#This Row],[Growth_final]]+1)","v":111.03077461732283},null,null,null,null,0,100,{"$f":"INDEX($AM$3:$AM$133,MATCH($W$4/3,$AN$3:$AN$133,-1),1)","v":14.9},null,null,null,null,null,null,null,5,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI17,Krisendaten9[Krise],0),1)","v":500},null,15,3.4,0.16949283733056078,null,15,3.4,0.16949283733056078,0.16949283733056078]
[2,16,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F17,H17,Table2[[#This Row],[Phasenlänge]]+H17)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J17,K17+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.6099151989563056E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.8125011560659292E-2},{"$f":"T17*(Table2[[#This Row],[Growth_final]]+1)","v":105.68741730527522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI18,Krisendaten9[Krise],0),1)","v":528},null,16,3.5,0.1654269104988938,null,16,3.5,0.1654269104988938,0.1654269104988938]
[2,17,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F18,H18,Table2[[#This Row],[Phasenlänge]]+H18)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J18,K18+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.3677712800519704E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.5703572371615939E-2},{"$f":"T18*(Table2[[#This Row],[Growth_final]]+1)","v":99.80025060664164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI19,Krisendaten9[Krise],0),1)","v":596},null,17,3.6,0.16160755932445839,null,17,3.6,0.16160755932445839,0.16160755932445839]
[2,18,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F19,H19,Table2[[#This Row],[Phasenlänge]]+H19)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J19,K19+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.2418725617685356E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.4444585188781591E-2},{"$f":"T19*(Table2[[#This Row],[Growth_final]]+1)","v":94.366667360626593},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1-AE4)-1","v":0.63934426229508201},null,null,6,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI20,Krisendaten9[Krise],0),1)","v":617},null,18,3.7,0.15800657925254163,null,18,3.7,0.15800657925254163,0.15800657925254163]
[2,19,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F20,H20,Table2[[#This Row],[Phasenlänge]]+H20)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J20,K20+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.1095890410958846E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.9070030839862611E-2},{"$f":"T20*(Table2[[#This Row],[Growth_final]]+1)","v":98.997242638267593},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+AG4)^(AC4-AB4)-1","v":0.63934426229508867},null,null,6,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI21,Krisendaten9[Krise],0),1)","v":669},null,19,3.8,0.15460034431251427,null,19,3.8,0.15460034431251427,0.15460034431251427]
[2,20,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F21,H21,Table2[[#This Row],[Phasenlänge]]+H21)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J21,K21+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.4619422572178546E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.6645282143274782E-2},{"$f":"T21*(Table2[[#This Row],[Growth_final]]+1)","v":95.369460750382046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI22,Krisendaten9[Krise],0),1)","v":747},null,20,3.9,0.15136886676609859,null,20,3.9,0.15136886676609859,0.15136886676609859]
[2,21,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F22,H22,Table2[[#This Row],[Phasenlänge]]+H22)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J22,K22+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.5832766825289122E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.3806907254192886E-2},{"$f":"T22*(Table2[[#This Row],[Growth_final]]+1)","v":98.593607264852608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI23,Krisendaten9[Krise],0),1)","v":753},null,21,4,0.14829508642342437,null,21,4,0.14829508642342437,0.14829508642342437]
[2,22,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F23,H23,Table2[[#This Row],[Phasenlänge]]+H23)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J23,K23+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.944444444444442E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.7418584873348184E-2},{"$f":"T23*(Table2[[#This Row],[Growth_final]]+1)","v":106.22658481685616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI24,Krisendaten9[Krise],0),1)","v":775},null,22,4.0999999999999996,0.14536432543842609,null,22,4.0999999999999996,0.14536432543842609,0.14536432543842609]
[2,23,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F24,H24,Table2[[#This Row],[Phasenlänge]]+H24)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J24,K24+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.5182239893969616E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.7208099465065851E-2},{"$f":"T24*(Table2[[#This Row],[Growth_final]]+1)","v":104.39862717949345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI25,Krisendaten9[Krise],0),1)","v":812},null,23,4.2,0.14256386439646357,null,23,4.2,0.14256386439646357,0.14256386439646357]
[2,24,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F25,H25,Table2[[#This Row],[Phasenlänge]]+H25)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J25,K25+1,1)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.944444444444442E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.7418584873348184E-2},{"$f":"T25*(Table2[[#This Row],[Growth_final]]+1)","v":112.48102115845009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI26,Krisendaten9[Krise],0),1)","v":821},null,24,4.3,0.13988260868807942,null,24,4.3,0.13988260868807942,0.13988260868807942]
[3,25,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F26,H26,Table2[[#This Row],[Phasenlänge]]+H26)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J26,K26+1,1)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9330650313021076E-2},{"$f":"T26*(Table2[[#This Row],[Growth_final]]+1)","v":116.90497286848462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI27,Krisendaten9[Krise],0),1)","v":844},null,25,4.4000000000000004,0.13731082303330339,null,25,4.4000000000000004,0.13731082303330339,0.13731082303330339]
[3,26,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F27,H27,Table2[[#This Row],[Phasenlänge]]+H27)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J27,K27+1,1)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.7366362451108155E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.9392222022204391E-2},{"$f":"T27*(Table2[[#This Row],[Growth_final]]+1)","v":111.13077649306464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI28,Krisendaten9[Krise],0),1)","v":1026},null,26,4.5,0.13483991810464663,null,26,4.5,0.13483991810464663,0.13483991810464663]
[3,27,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F28,H28,Table2[[#This Row],[Phasenlänge]]+H28)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J28,K28+1,1)","v":27},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0187541862023446E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9553862427014197E-3},{"$f":"T28*(Table2[[#This Row],[Growth_final]]+1)","v":111.57034163754602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI29,Krisendaten9[Krise],0),1)","v":1039},null,27,4.5999999999999996,0.13246227744172728,null,27,4.5999999999999996,0.13246227744172728,0.13246227744172728]
[3,28,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F29,H29,Table2[[#This Row],[Phasenlänge]]+H29)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J29,K29+1,1)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.7182175622542566E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.9208035193638802E-2},{"$f":"T29*(Table2[[#This Row],[Growth_final]]+1)","v":107.19588775605482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI30,Krisendaten9[Krise],0),1)","v":1077},null,28,4.7,0.13017111585896218,null,28,4.7,0.13017111585896218,0.13017111585896218]
[3,29,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F30,H30,Table2[[#This Row],[Phasenlänge]]+H30)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J30,K30+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.2283737024221519E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.0257877453125284E-2},{"$f":"T30*(Table2[[#This Row],[Growth_final]]+1)","v":114.72724330149869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"INDEX(Krisendaten9[StartMonat],MATCH(AI31,Krisendaten9[Krise],0),1)","v":1102},null,29,4.8,0.12796036271085215,null,29,4.8,0.12796036271085215,0.12796036271085215]
[3,30,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F31,H31,Table2[[#This Row],[Phasenlänge]]+H31)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J31,K31+1,1)","v":30},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.1158100195185416E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.3183959766281652E-2},{"$f":"T31*(Table2[[#This Row],[Growth_final]]+1)","v":108.62559420965538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"INDEX(Krisendaten9[Peak loss],MATCH(AI32,Krisendaten9[Krise],0),1)","v":1117},null,30,4.9000000000000004,0.12582456495528421,null,30,4.9000000000000004,0.12582456495528421,0.12582456495528421]
[3,31,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F32,H32,Table2[[#This Row],[Phasenlänge]]+H32)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J32,K32+1,1)","v":31},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.4129692832764569E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2103833261668333E-2},{"$f":"T32*(Table2[[#This Row],[Growth_final]]+1)","v":113.19914811620835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"INDEX(Krisendaten9[Ende Mon],MATCH(AI33,Krisendaten9[Krise],0),1)","v":1173},null,31,5,0.12375880611743581,null,31,5,0.12375880611743581,0.12375880611743581]
[3,32,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F33,H33,Table2[[#This Row],[Phasenlänge]]+H33)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J33,K33+1,1)","v":32},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.8617021276595813E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.0642880847692049E-2},{"$f":"T33*(Table2[[#This Row],[Growth_final]]+1)","v":111.9943830707473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,5.0999999999999996,0.12175863812361723,null,32,5.0999999999999996,0.12175863812361723,0.12175863812361723]
[3,33,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F34,H34,Table2[[#This Row],[Phasenlänge]]+H34)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J34,K34+1,1)","v":33},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5029159901129305E-2},{"$f":"T34*(Table2[[#This Row],[Growth_final]]+1)","v":109.19125774884124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,5.2,0.11982002362761177,null,33,5.2,0.11982002362761177,0.11982002362761177]
[3,34,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F35,H35,Table2[[#This Row],[Phasenlänge]]+H35)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J35,K35+1,1)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.1709633649932281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.9683774078836045E-2},{"$f":"T35*(Table2[[#This Row],[Growth_final]]+1)","v":112.4324663752418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,5.3,0.11793928694918182,null,34,5.3,0.11793928694918182,0.11793928694918182]
[3,35,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F36,H36,Table2[[#This Row],[Phasenlänge]]+H36)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J36,K36+1,1)","v":35},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.4935064935064957E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.6960924506161192E-2},{"$f":"T36*(Table2[[#This Row],[Growth_final]]+1)","v":106.02820914600015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,5.4,0.11611307212616695,null,35,5.4,0.11611307212616695,0.11611307212616695]
[3,36,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F37,H37,Table2[[#This Row],[Phasenlänge]]+H37)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J37,K37+1,1)","v":36},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.8590878148400334E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6565018577304098E-2},{"$f":"T37*(Table2[[#This Row],[Growth_final]]+1)","v":109.90513258314193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,5.5,0.11433830687726509,null,36,5.5,0.11433830687726509,0.11433830687726509]
[4,37,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F38,H38,Table2[[#This Row],[Phasenlänge]]+H38)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J38,K38+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.18214644833473981},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.5172413793103336E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.3146554222007101E-2},{"$f":"T38*(Table2[[#This Row],[Growth_final]]+1)","v":116.84526299708018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,5.6,0.11261217150341388,null,37,5.6,0.11261217150341388,0.11261217150341388]
[4,38,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F39,H39,Table2[[#This Row],[Phasenlänge]]+H39)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J39,K39+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.98575988582811103},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":37},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":0},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.9741404289037643E-3},{"$f":"T39*(Table2[[#This Row],[Growth_final]]+1)","v":117.77700353267109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,5.7,0.11093207193723773,null,38,5.7,0.11093207193723773,0.11093207193723773]
[4,39,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F40,H40,Table2[[#This Row],[Phasenlänge]]+H40)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J40,K40+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":7.7305113285725313E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.9895833333333481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.1921692904429717E-2},{"$f":"T40*(Table2[[#This Row],[Growth_final]]+1)","v":111.66182212404381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,5.8,0.1092956162938323,null,39,5.8,0.1092956162938323,0.1092956162938323]
[4,40,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F41,H41,Table2[[#This Row],[Phasenlänge]]+H41)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J41,K41+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.83744407277520483},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":31},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5029159901129305E-2},{"$f":"T41*(Table2[[#This Row],[Growth_final]]+1)","v":108.86702052324966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,5.9,0.10770059439082202,null,40,5.9,0.10770059439082202,0.10770059439082202]
[4,41,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F42,H42,Table2[[#This Row],[Phasenlänge]]+H42)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J42,K42+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.8919444467406612},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":33},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.4129692832764569E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2103833261668333E-2},{"$f":"T42*(Table2[[#This Row],[Growth_final]]+1)","v":113.45073940305519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,6,0.10614495979762861,null,41,6,0.10614495979762861,0.10614495979762861]
[4,42,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F43,H43,Table2[[#This Row],[Phasenlänge]]+H43)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J43,K43+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.22501993644174045},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.0929112181693048E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.8903252610596812E-2},{"$f":"T43*(Table2[[#This Row],[Growth_final]]+1)","v":120.13335696497235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,6.1,0.1046268140481478,null,42,6.1,0.1046268140481478,0.1046268140481478]
[4,43,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F44,H44,Table2[[#This Row],[Phasenlänge]]+H44)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J44,K44+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.89108676134247067},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":32},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6944330130800997E-2},{"$f":"T44*(Table2[[#This Row],[Growth_final]]+1)","v":123.37026979475793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,6.2,0.10314439271130557,null,43,6.2,0.10314439271130557,0.10314439271130557]
[4,44,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F45,H45,Table2[[#This Row],[Phasenlänge]]+H45)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J45,K45+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":5.3225261018851056E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.5596572181938013E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.7622431753034249E-2},{"$f":"T45*(Table2[[#This Row],[Growth_final]]+1)","v":119.96248293699881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,6.3,0.10169605306314958,null,44,6.3,0.10169605306314958,0.10169605306314958]
[4,45,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F46,H46,Table2[[#This Row],[Phasenlänge]]+H46)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J46,K46+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.96132583666025095},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":36},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.7796161482462001E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.9822021053558236E-2},{"$f":"T46*(Table2[[#This Row],[Growth_final]]+1)","v":117.5845840745845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,6.4,0.10028026314446989,null,45,6.4,0.10028026314446989,0.10028026314446989]
[4,46,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F47,H47,Table2[[#This Row],[Phasenlänge]]+H47)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J47,K47+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":9.5753234992311254E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.6277833999355256E-2},{"$f":"T47*(Table2[[#This Row],[Growth_final]]+1)","v":123.02614393727136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,6.5,9.8895592021187029E-2,null,46,6.5,9.8895592021187029E-2,9.8895592021187029E-2]
[4,47,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F48,H48,Table2[[#This Row],[Phasenlänge]]+H48)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J48,K48+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.61186954193903831},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.4935064935064957E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.6960924506161192E-2},{"$f":"T48*(Table2[[#This Row],[Growth_final]]+1)","v":116.01846104017632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,6.6,9.7540701092266341E-2,null,47,6.6,9.7540701092266341E-2,9.7540701092266341E-2]
[4,48,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F49,H49,Table2[[#This Row],[Phasenlänge]]+H49)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J49,K49+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.44420852814266676},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.9473684210526327E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.1499543781622563E-2},{"$f":"T49*(Table2[[#This Row],[Growth_final]]+1)","v":112.36393244716481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,6.7,9.6214336312802878E-2,null,48,6.7,9.6214336312802878E-2,9.6214336312802878E-2]
[5,49,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F50,H50,Table2[[#This Row],[Phasenlänge]]+H50)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J50,K50+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.56639896447938654},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.5182239893969616E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.7208099465065851E-2},{"$f":"T50*(Table2[[#This Row],[Growth_final]]+1)","v":110.43036272132807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,6.8,9.4915321219030541E-2,null,49,6.8,9.4915321219030541E-2,9.4915321219030541E-2]
[5,50,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F51,H51,Table2[[#This Row],[Phasenlänge]]+H51)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J51,K51+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.17822206124229223},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.7210884353741527E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.5185024782645291E-2},{"$f":"T51*(Table2[[#This Row],[Growth_final]]+1)","v":114.3158577704345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,6.9,9.3642550658026819E-2,null,50,6.9,9.3642550658026819E-2,9.3642550658026819E-2]
[5,51,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F52,H52,Table2[[#This Row],[Phasenlänge]]+H52)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J52,K52+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.30008977652418101},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.0796221322536992E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.8770361751440756E-2},{"$f":"T52*(Table2[[#This Row],[Growth_final]]+1)","v":116.46160777471181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,7,9.2394985138367497E-2,null,51,7,9.2394985138367497E-2,9.2394985138367497E-2]
[5,52,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F53,H53,Table2[[#This Row],[Phasenlänge]]+H53)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J53,K53+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.92725316218285414},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.1248339973439667E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3274199544535903E-2},{"$f":"T53*(Table2[[#This Row],[Growth_final]]+1)","v":114.91567315383281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,7.1,9.1171645729370088E-2,null,52,7.1,9.1171645729370088E-2,9.1171645729370088E-2]
[5,53,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F54,H54,Table2[[#This Row],[Phasenlänge]]+H54)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J54,K54+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.40574288739395903},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.6574202496532564E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.4548342925436328E-2},{"$f":"T54*(Table2[[#This Row],[Growth_final]]+1)","v":123.4824461636121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,7.2,8.997160944621635E-2,null,53,7.2,8.997160944621635E-2,8.997160944621635E-2]
[5,54,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F55,H55,Table2[[#This Row],[Phasenlänge]]+H55)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J55,K55+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.2135670455227221},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.0857538035961278E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.8831678464865043E-2},{"$f":"T55*(Table2[[#This Row],[Growth_final]]+1)","v":131.98195019400086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,7.3,8.8794005066450743E-2,null,54,7.3,8.8794005066450743E-2,8.8794005066450743E-2]
[5,55,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F56,H56,Table2[[#This Row],[Phasenlänge]]+H56)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J56,K56+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.45787300259534824},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.4677437132200524E-2},{"$f":"T56*(Table2[[#This Row],[Growth_final]]+1)","v":139.19838497831856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,7.4,8.7638009330354316E-2,null,55,7.4,8.7638009330354316E-2,8.7638009330354316E-2]
[5,56,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F57,H57,Table2[[#This Row],[Phasenlänge]]+H57)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J57,K57+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.31705600716625093},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.9433310297166697E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.7407450726070461E-2},{"$f":"T57*(Table2[[#This Row],[Growth_final]]+1)","v":148.58139325489316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,7.5,8.6502843483685588E-2,null,56,7.5,8.6502843483685588E-2,8.6502843483685588E-2]
[5,57,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F58,H58,Table2[[#This Row],[Phasenlänge]]+H58)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J58,K58+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.14100354761673928},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.2049934296977676E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.4075793868073911E-2},{"$f":"T58*(Table2[[#This Row],[Growth_final]]+1)","v":143.51836432570818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,7.6,8.5387770126423346E-2,null,57,7.6,8.5387770126423346E-2,8.5387770126423346E-2]
[5,58,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F59,H59,Table2[[#This Row],[Phasenlänge]]+H59)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J59,K59+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.39282924824122079},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.8008327550312275E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.598246797921604E-2},{"$f":"T59*(Table2[[#This Row],[Growth_final]]+1)","v":154.42324384751575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,7.7,8.4292090335575609E-2,null,58,7.7,8.4292090335575609E-2,8.4292090335575609E-2]
[5,59,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F60,H60,Table2[[#This Row],[Phasenlänge]]+H60)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J60,K60+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.60013683037050769},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.5832766825289122E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.3806907254192886E-2},{"$f":"T60*(Table2[[#This Row],[Growth_final]]+1)","v":159.64381613016033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,7.8,8.3215141033939677E-2,null,59,7.8,8.3215141033939677E-2,8.3215141033939677E-2]
[5,60,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F61,H61,Table2[[#This Row],[Phasenlänge]]+H61)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J61,K61+1,1)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.75651482396731695},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":30},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.5142065142065109E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.3116205570968873E-2},{"$f":"T61*(Table2[[#This Row],[Growth_final]]+1)","v":171.31636620846709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,7.9,8.2156292580007673E-2,null,60,7.9,8.2156292580007673E-2,8.2156292580007673E-2]
[6,61,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F62,H62,Table2[[#This Row],[Phasenlänge]]+H62)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J62,K62+1,1)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.68129398743451486},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.0857538035961278E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.8831678464865043E-2},{"$f":"T62*(Table2[[#This Row],[Growth_final]]+1)","v":183.10835924309737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,8,8.1114946557081402E-2,null,61,8,8.1114946557081402E-2,8.1114946557081402E-2]
[6,62,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F63,H63,Table2[[#This Row],[Phasenlänge]]+H63)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J63,K63+1,1)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.22441272194142425},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0187541862023446E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9553862427014197E-3},{"$f":"T63*(Table2[[#This Row],[Growth_final]]+1)","v":183.83262352817113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,8.1,8.0090533742159242E-2,null,62,8.1,8.0090533742159242E-2,8.0090533742159242E-2]
[6,63,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F64,H64,Table2[[#This Row],[Phasenlänge]]+H64)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J64,K64+1,1)","v":27},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.26796870506973625},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0762656147271481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.2788515718367717E-2},{"$f":"T64*(Table2[[#This Row],[Growth_final]]+1)","v":177.80502466206892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,8.1999999999999993,7.908251223733348E-2,null,63,8.1999999999999993,7.908251223733348E-2,7.908251223733348E-2]
[6,64,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F65,H65,Table2[[#This Row],[Phasenlänge]]+H65)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J65,K65+1,1)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.94011151088050626},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":35},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.944444444444442E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.7418584873348184E-2},{"$f":"T65*(Table2[[#This Row],[Growth_final]]+1)","v":191.57043805477707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,8.3000000000000007,7.8090365748340718E-2,null,64,8.3000000000000007,7.8090365748340718E-2,7.8090365748340718E-2]
[6,65,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},{"$f":"VLOOKUP(B67,$AJ$3:$AJ$33,1,TRUE)","v":1},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F66,H66,Table2[[#This Row],[Phasenlänge]]+H66)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J66,K66+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.22362568653982051},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.8461034708578987E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.0486894279675223E-2},{"$f":"T66*(Table2[[#This Row],[Growth_final]]+1)","v":183.81434598214224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,8.4,7.711360199657491E-2,null,65,8.4,7.711360199657491E-2,7.711360199657491E-2]
[{"$f":"ROUNDUP(B68/12,0)","v":6},66,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F67,H67,Table2[[#This Row],[Phasenlänge]]+H67)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J67,K67+1,1)","v":30},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.56732238865581985},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.4935064935064957E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.6960924506161192E-2},{"$f":"T67*(Table2[[#This Row],[Growth_final]]+1)","v":173.34411089750404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,8.5,7.6151751252335198E-2,null,66,8.5,7.6151751252335198E-2,{"$f":"-0.063*LN(AP68)+0.3401","v":7.6151751252335198E-2}]
[6,67,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F68,H68,Table2[[#This Row],[Phasenlänge]]+H68)","v":73},{"$f":"IF(F68=F69,I68,I68+1)","v":1},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J68,K68+1,1)","v":31},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.27950232934795705},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.6084106064642425E-2},{"$f":"T68*(Table2[[#This Row],[Growth_final]]+1)","v":183.06596039876078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,8.6,7.5204364978369187E-2,null,67,8.6,7.5204364978369187E-2,7.5204364978369187E-2]
[6,68,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F69,H69,Table2[[#This Row],[Phasenlänge]]+H69)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J69,K69+1,1)","v":32},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.73367001783667851},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.9518569463548934E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.7492709892452698E-2},{"$f":"T69*(Table2[[#This Row],[Growth_final]]+1)","v":193.59091855114997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,8.6999999999999993,7.4271014573905281E-2,null,68,8.6999999999999993,7.4271014573905281E-2,7.4271014573905281E-2]
[6,69,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F70,H70,Table2[[#This Row],[Phasenlänge]]+H70)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J70,K70+1,1)","v":33},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.70170025143010939},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":27},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.034969737727101E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.2009110166630865E-2},{"$f":"T70*(Table2[[#This Row],[Growth_final]]+1)","v":195.91577321929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,8.8000000000000007,7.3351290210372677E-2,null,69,8.8000000000000007,7.3351290210372677E-2,7.3351290210372677E-2]
[6,70,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F71,H71,Table2[[#This Row],[Phasenlänge]]+H71)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J71,K71+1,1)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.25224765425409656},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0762656147271481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.2788515718367717E-2},{"$f":"T71*(Table2[[#This Row],[Growth_final]]+1)","v":189.49198580961314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,8.9,7.2444799750890354E-2,null,70,8.9,7.2444799750890354E-2,7.2444799750890354E-2]
[6,71,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F72,H72,Table2[[#This Row],[Phasenlänge]]+H72)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J72,K72+1,1)","v":35},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":2.3760725860021981E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.5172413793103336E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.3146554222007101E-2},{"$f":"T72*(Table2[[#This Row],[Growth_final]]+1)","v":201.45775176617568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,9,7.1551167746397137E-2,null,71,9,7.1551167746397137E-2,7.1551167746397137E-2]
[6,72,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F73,H73,Table2[[#This Row],[Phasenlänge]]+H73)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J73,K73+1,1)","v":36},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.73589907574790347},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.8631921824104261E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.0657781395200496E-2},{"$f":"T73*(Table2[[#This Row],[Growth_final]]+1)","v":191.25234901683618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,9.1,7.0670034501988555E-2,null,72,9.1,7.0670034501988555E-2,7.0670034501988555E-2]
[7,73,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":73},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F74,H74,Table2[[#This Row],[Phasenlänge]]+H74)","v":73},1,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J74,K74+1,1)","v":37},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.61878574714050527},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.0403172504957166E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.2429032076053401E-2},{"$f":"T74*(Table2[[#This Row],[Growth_final]]+1)","v":186.962743946117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,9.1999999999999993,6.9801055207651397E-2,null,73,9.1999999999999993,6.9801055207651397E-2,6.9801055207651397E-2]
[7,74,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F75,H75,Table2[[#This Row],[Phasenlänge]]+H75)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J75,K75+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.5856642220576478E-2},{"$f":"T75*(Table2[[#This Row],[Growth_final]]+1)","v":189.92734528544784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,9.3000000000000096,6.8943899128137309E-2,null,74,9.3000000000000096,6.8943899128137309E-2,6.8943899128137309E-2]
[7,75,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F76,H76,Table2[[#This Row],[Phasenlänge]]+H76)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J76,K76+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.8617021276595813E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.1064072626470827E-2},{"$f":"T76*(Table2[[#This Row],[Growth_final]]+1)","v":182.1281549848934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,9.4,6.8098248847212495E-2,null,75,9.4,6.8098248847212495E-2,6.8098248847212495E-2]
[7,76,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F77,H77,Table2[[#This Row],[Phasenlänge]]+H77)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J77,K77+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.2008005336891281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.4455056686766294E-2},{"$f":"T77*(Table2[[#This Row],[Growth_final]]+1)","v":175.85291908063274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,9.5,6.7263799561961157E-2,null,76,9.5,6.7263799561961157E-2,6.7263799561961157E-2]
[7,77,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F78,H78,Table2[[#This Row],[Phasenlänge]]+H78)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J78,K78+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.9933554817275767E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.2380606167150781E-2},{"$f":"T78*(Table2[[#This Row],[Growth_final]]+1)","v":168.40016577373262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,9.6000000000000103,6.6440258423217935E-2,null,77,9.6000000000000103,6.6440258423217935E-2,6.6440258423217935E-2]
[7,78,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F79,H79,Table2[[#This Row],[Phasenlänge]]+H79)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J79,K79+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.5901639344262279E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.8348690694137293E-2},{"$f":"T79*(Table2[[#This Row],[Growth_final]]+1)","v":156.89023493042234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,9.7000000000000099,6.5627343918555736E-2,null,78,9.7000000000000099,6.5627343918555736E-2,6.5627343918555736E-2]
[7,79,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F80,H80,Table2[[#This Row],[Phasenlänge]]+H80)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J80,K80+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.4256245353421746E-2},{"$f":"T80*(Table2[[#This Row],[Growth_final]]+1)","v":160.69580296245067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,9.8000000000000096,6.4824785294577636E-2,null,79,9.8000000000000096,6.4824785294577636E-2,6.4824785294577636E-2]
[7,80,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F81,H81,Table2[[#This Row],[Phasenlänge]]+H81)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J81,K81+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.1704095112285335E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.4151146462160349E-2},{"$f":"T81*(Table2[[#This Row],[Growth_final]]+1)","v":151.99394100037654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,9.9,6.4032322015545484E-2,null,80,9.9,6.4032322015545484E-2,6.4032322015545484E-2]
[7,81,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F82,H82,Table2[[#This Row],[Phasenlänge]]+H82)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J82,K82+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.9972752043596618E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.5257006937216042E-3},{"$f":"T82*(Table2[[#This Row],[Growth_final]]+1)","v":153.13780190760454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,10,6.3249703255636336E-2,null,81,10,6.3249703255636336E-2,6.3249703255636336E-2]
[7,82,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F83,H83,Table2[[#This Row],[Phasenlänge]]+H83)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J83,K83+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":2.123895708108281E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.4768616479777803E-3},{"$f":"T83*(Table2[[#This Row],[Growth_final]]+1)","v":152.60536295729636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,10.1,6.2476687422352073E-2,null,82,10.1,6.2476687422352073E-2,6.2476687422352073E-2]
[7,83,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F84,H84,Table2[[#This Row],[Phasenlänge]]+H84)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J84,K84+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.84954118500956011},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.9100529100529071E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.1547580450404085E-2},{"$f":"T84*(Table2[[#This Row],[Growth_final]]+1)","v":144.738925733092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,10.199999999999999,6.1713041708814309E-2,null,83,10.199999999999999,6.1713041708814309E-2,6.1713041708814309E-2]
[7,84,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F85,H85,Table2[[#This Row],[Phasenlänge]]+H85)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J85,K85+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.58396289195342765},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.5662914285863647E-2},{"$f":"T85*(Table2[[#This Row],[Growth_final]]+1)","v":148.45334837800831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,10.3,6.0958541672871291E-2,null,84,10.3,6.0958541672871291E-2,6.0958541672871291E-2]
[8,85,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F86,H86,Table2[[#This Row],[Phasenlänge]]+H86)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J86,K86+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":1.3958143779032151E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.6890645586297843E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.9337696936172857E-2},{"$f":"T86*(Table2[[#This Row],[Growth_final]]+1)","v":139.64446858279396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,10.4,6.0212970841110047E-2,null,85,10.4,6.0212970841110047E-2,6.0212970841110047E-2]
[8,86,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F87,H87,Table2[[#This Row],[Phasenlänge]]+H87)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J87,K87+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.42333851866455874},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.0338983050847359E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.1080682990276545E-3},{"$f":"T87*(Table2[[#This Row],[Growth_final]]+1)","v":139.35008850544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,10.5,5.9476120336029059E-2,null,86,10.5,5.9476120336029059E-2,5.9476120336029059E-2]
[8,87,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F88,H88,Table2[[#This Row],[Phasenlänge]]+H88)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J88,K88+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.21521554862322267},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.2153950033761074E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.029310131611394E-2},{"$f":"T88*(Table2[[#This Row],[Growth_final]]+1)","v":137.91574392604406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,10.6,5.8747788524761257E-2,null,87,10.6,5.8747788524761257E-2,5.8747788524761257E-2]
[8,88,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F89,H89,Table2[[#This Row],[Phasenlänge]]+H89)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J89,K89+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.60018435762897382},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.2742155525238736E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.0295104175363723E-2},{"$f":"T89*(Table2[[#This Row],[Growth_final]]+1)","v":139.33560087718544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,10.7,5.8027780687872954E-2,null,88,10.7,5.8027780687872954E-2,5.8027780687872954E-2]
[8,89,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0421191778778778E-2},74,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":16},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F90,H90,Table2[[#This Row],[Phasenlänge]]+H90)","v":89},2,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J90,K90+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.59524301482900976},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.4619422572178546E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0421191778778778E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.706647392205356E-2},{"$f":"T90*(Table2[[#This Row],[Growth_final]]+1)","v":129.99085343454203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,10.8,5.7315908706875196E-2,null,89,10.8,5.7315908706875196E-2,5.7315908706875196E-2]
[8,90,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F91,H91,Table2[[#This Row],[Phasenlänge]]+H91)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J91,K91+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3756030323914628E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.3568657490864053E-2},{"$f":"T91*(Table2[[#This Row],[Growth_final]]+1)","v":139.55410600781298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,10.9,5.6611990769193321E-2,null,90,10.9,5.6611990769193321E-2,5.6611990769193321E-2]
[8,91,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F92,H92,Table2[[#This Row],[Phasenlänge]]+H92)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J92,K92+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3190673163083644E-2},{"$f":"T92*(Table2[[#This Row],[Growth_final]]+1)","v":137.71329340689758},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,11,5.5915851089438473E-2,null,91,11,5.5915851089438473E-2,5.5915851089438473E-2]
[8,92,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F93,H93,Table2[[#This Row],[Phasenlänge]]+H93)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J93,K93+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.228758169934633E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.2474954532396905E-2},{"$f":"T93*(Table2[[#This Row],[Growth_final]]+1)","v":133.24106046500194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,11.1,5.5227319645910489E-2,null,92,11.1,5.5227319645910489E-2,5.5227319645910489E-2]
[8,93,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F94,H94,Table2[[#This Row],[Phasenlänge]]+H94)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J94,K94+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.7922592802688087E-2},{"$f":"T94*(Table2[[#This Row],[Growth_final]]+1)","v":142.2911387595646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,11.2,5.4546231931344891E-2,null,93,11.2,5.4546231931344891E-2,5.4546231931344891E-2]
[8,94,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F95,H95,Table2[[#This Row],[Phasenlänge]]+H95)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J95,K95+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.9698836413415428E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.9511463580364854E-2},{"$f":"T95*(Table2[[#This Row],[Growth_final]]+1)","v":150.75909268166308},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,11.3,5.3872428716989773E-2,null,94,11.3,5.3872428716989773E-2,5.3872428716989773E-2]
[8,95,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F96,H96,Table2[[#This Row],[Phasenlänge]]+H96)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J96,K96+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.5832766825289122E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.5645393992238548E-2},{"$f":"T96*(Table2[[#This Row],[Growth_final]]+1)","v":157.64055086503001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,11.4,5.3205755829165924E-2,null,95,11.4,5.3205755829165924E-2,5.3205755829165924E-2]
[8,96,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F97,H97,Table2[[#This Row],[Phasenlänge]]+H97)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J97,K97+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.3513513513513598E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.3326140680463023E-2},{"$f":"T97*(Table2[[#This Row],[Growth_final]]+1)","v":162.89410204010369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,11.5,5.2546063937526311E-2,null,96,11.5,5.2546063937526311E-2,5.2546063937526311E-2]
[9,97,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F98,H98,Table2[[#This Row],[Phasenlänge]]+H98)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J98,K98+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.8617021276595813E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.1956058903536126E-3},{"$f":"T98*(Table2[[#This Row],[Growth_final]]+1)","v":163.08885918800669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,11.6,5.1893208354286902E-2,null,97,11.6,5.1893208354286902E-2,5.1893208354286902E-2]
[9,98,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F99,H99,Table2[[#This Row],[Phasenlänge]]+H99)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J99,K99+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.6238159675236785E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6050786842186211E-2},{"$f":"T99*(Table2[[#This Row],[Growth_final]]+1)","v":168.96834088692884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,11.7,5.1247048843753973E-2,null,98,11.7,5.1247048843753973E-2,5.1247048843753973E-2]
[9,99,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F100,H100,Table2[[#This Row],[Phasenlänge]]+H100)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J100,K100+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.4935064935064957E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.5122437768115531E-2},{"$f":"T100*(Table2[[#This Row],[Growth_final]]+1)","v":161.34407744047667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,11.8,5.0607449441520846E-2,null,99,11.8,5.0607449441520846E-2,5.0607449441520846E-2]
[9,100,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F101,H101,Table2[[#This Row],[Phasenlänge]]+H101)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J101,K101+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.659075224292609E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.6403379409875516E-2},{"$f":"T101*(Table2[[#This Row],[Growth_final]]+1)","v":173.67131020469773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,11.9,4.9974278282750251E-2,null,100,11.9,4.9974278282750251E-2,4.9974278282750251E-2]
[9,101,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F102,H102,Table2[[#This Row],[Phasenlänge]]+H102)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J102,K102+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.9933554817275767E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.2092765032634123E-4},{"$f":"T102*(Table2[[#This Row],[Growth_final]]+1)","v":173.65030854122557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,12,4.9347407439000679E-2,null,101,12,4.9347407439000679E-2,4.9347407439000679E-2]
[9,102,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F103,H103,Table2[[#This Row],[Phasenlänge]]+H103)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J103,K103+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.2561380225613714E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.7487530586642883E-3},{"$f":"T103*(Table2[[#This Row],[Growth_final]]+1)","v":173.17298672448487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,12.1,4.8726712763090985E-2,null,102,12.1,4.8726712763090985E-2,4.8726712763090985E-2]
[9,103,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F104,H104,Table2[[#This Row],[Phasenlänge]]+H104)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J104,K104+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.5172413793103336E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.4985040960052762E-2},{"$f":"T104*(Table2[[#This Row],[Growth_final]]+1)","v":186.15837022719504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,12.2,4.8112073741532979E-2,null,103,12.2,4.8112073741532979E-2,4.8112073741532979E-2]
[9,104,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F105,H105,Table2[[#This Row],[Phasenlänge]]+H105)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J105,K105+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.8617021276595813E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.1956058903536126E-3},{"$f":"T105*(Table2[[#This Row],[Growth_final]]+1)","v":186.38094227117728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,12.3,4.7503373354093548E-2,null,104,12.3,4.7503373354093548E-2,4.7503373354093548E-2]
[9,105,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F106,H106,Table2[[#This Row],[Phasenlänge]]+H106)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J106,K106+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.8008327550312275E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":8.7820954717261701E-2},{"$f":"T106*(Table2[[#This Row],[Growth_final]]+1)","v":202.74909456253491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,12.4,4.6900497940076058E-2,null,105,12.4,4.6900497940076058E-2,4.6900497940076058E-2]
[9,106,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F107,H107,Table2[[#This Row],[Phasenlänge]]+H107)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J107,K107+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.5596572181938013E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.5783945014988587E-2},{"$f":"T107*(Table2[[#This Row],[Growth_final]]+1)","v":199.54891400212114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,12.5,4.630333707093981E-2,null,106,12.5,4.630333707093981E-2,4.630333707093981E-2]
[9,107,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F108,H108,Table2[[#This Row],[Phasenlänge]]+H108)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J108,K108+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.9433310297166697E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.9245937464116123E-2},{"$f":"T108*(Table2[[#This Row],[Growth_final]]+1)","v":215.36235476216552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,12.6,4.5711783428899921E-2,null,107,12.6,4.5711783428899921E-2,4.5711783428899921E-2]
[9,108,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F109,H109,Table2[[#This Row],[Phasenlänge]]+H109)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J109,K109+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.0338983050847359E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.0151610217796785E-2},{"$f":"T109*(Table2[[#This Row],[Growth_final]]+1)","v":224.00950008616286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,12.7,4.5125732691174147E-2,null,108,12.7,4.5125732691174147E-2,4.5125732691174147E-2]
[10,109,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F110,H110,Table2[[#This Row],[Phasenlänge]]+H110)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J110,K110+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":8.0862533692722671E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.7898880536221693E-2},{"$f":"T110*(Table2[[#This Row],[Growth_final]]+1)","v":230.25911436804546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,12.8,4.454508341956398E-2,null,109,12.8,4.454508341956398E-2,4.454508341956398E-2]
[10,110,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F111,H111,Table2[[#This Row],[Phasenlänge]]+H111)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J111,K111+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.7366362451108155E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.7553735284158729E-2},{"$f":"T111*(Table2[[#This Row],[Growth_final]]+1)","v":221.61202454030305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,12.9,4.3969736955077776E-2,null,110,12.9,4.3969736955077776E-2,4.3969736955077776E-2]
[10,111,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F112,H112,Table2[[#This Row],[Phasenlänge]]+H112)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J112,K112+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.81883005713781187},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.3677712800519704E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.3865085633570278E-2},{"$f":"T112*(Table2[[#This Row],[Growth_final]]+1)","v":211.89099410641379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,13,4.3399597317322958E-2,null,111,13,4.3399597317322958E-2,4.3399597317322958E-2]
[10,112,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F113,H113,Table2[[#This Row],[Phasenlänge]]+H113)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J113,K113+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.52366831693069049},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3559764859568926E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.37471376926195E-2},{"$f":"T113*(Table2[[#This Row],[Growth_final]]+1)","v":204.74027955247863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,13.1,4.2834571108409103E-2,null,112,13.1,4.2834571108409103E-2,4.2834571108409103E-2]
[10,113,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F114,H114,Table2[[#This Row],[Phasenlänge]]+H114)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J114,K114+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.38394515065036761},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.8782816868846659E-2},{"$f":"T114*(Table2[[#This Row],[Growth_final]]+1)","v":212.68068432003886},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,13.2,4.2274567421122566E-2,null,113,13.2,4.2274567421122566E-2,4.2274567421122566E-2]
[10,114,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F115,H115,Table2[[#This Row],[Phasenlänge]]+H115)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J115,K115+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.22023748368801588},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.5182239893969616E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.3696127270201899E-3},{"$f":"T115*(Table2[[#This Row],[Growth_final]]+1)","v":211.53867141072263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,13.3,4.1719497751146806E-2,null,114,13.3,4.1719497751146806E-2,4.1719497751146806E-2]
[10,115,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F116,H116,Table2[[#This Row],[Phasenlänge]]+H116)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J116,K116+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.58192453690705392},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.3082145281737798E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2894772448687224E-2},{"$f":"T116*(Table2[[#This Row],[Growth_final]]+1)","v":220.61257458498321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,13.4,4.1169275913115255E-2,null,115,13.4,4.1169275913115255E-2,4.1169275913115255E-2]
[10,116,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F117,H117,Table2[[#This Row],[Phasenlänge]]+H117)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J117,K117+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.46648262821519237},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.944444444444442E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":8.9257071611393846E-2},{"$f":"T117*(Table2[[#This Row],[Growth_final]]+1)","v":240.30380695308901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,13.5,4.0623817960299069E-2,null,116,13.5,4.0623817960299069E-2,4.0623817960299069E-2]
[10,117,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F118,H118,Table2[[#This Row],[Phasenlänge]]+H118)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J118,K118+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.21145879930146305},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.8183015141540433E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.8370387974591007E-2},{"$f":"T118*(Table2[[#This Row],[Growth_final]]+1)","v":235.88933278758955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,13.6,4.0083042107741385E-2,null,117,13.6,4.0083042107741385E-2,4.0083042107741385E-2]
[10,118,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F119,H119,Table2[[#This Row],[Phasenlänge]]+H119)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J119,K119+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":2.4011473163646713E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.1013734466971883E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.1201107300022457E-2},{"$f":"T119*(Table2[[#This Row],[Growth_final]]+1)","v":228.52932440435328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,13.7,3.9546868658663137E-2,null,118,13.7,3.9546868658663137E-2,3.9546868658663137E-2]
[10,119,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F120,H120,Table2[[#This Row],[Phasenlänge]]+H120)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J120,K120+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.4214934695326783},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.5978695073235683E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.8339320937137433E-3},{"$f":"T120*(Table2[[#This Row],[Growth_final]]+1)","v":229.40549031554184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,13.8,3.9015219933973666E-2,null,119,13.8,3.9015219933973666E-2,3.9015219933973666E-2]
[10,120,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F121,H121,Table2[[#This Row],[Phasenlänge]]+H121)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J121,K121+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":7.6337799232198966E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.5172413793103336E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.4985040960052762E-2},{"$f":"T121*(Table2[[#This Row],[Growth_final]]+1)","v":246.60747040331373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,13.9,3.8488020204731133E-2,null,120,13.9,3.8488020204731133E-2,3.8488020204731133E-2]
[11,121,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F122,H122,Table2[[#This Row],[Phasenlänge]]+H122)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J122,K122+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.29915237702829878},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.3333333333333419E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.4792938336160066E-3},{"$f":"T122*(Table2[[#This Row],[Growth_final]]+1)","v":248.20531266562156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,14,3.7965195627405302E-2,null,121,14,3.7965195627405302E-2,3.7965195627405302E-2]
[11,122,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F123,H123,Table2[[#This Row],[Phasenlänge]]+H123)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J123,K123+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.53155408573410068},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.0338983050847359E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.0151610217796785E-2},{"$f":"T123*(Table2[[#This Row],[Growth_final]]+1)","v":258.17115563375796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,14.1,3.7446674181804862E-2,null,122,14.1,3.7446674181804862E-2,3.7446674181804862E-2]
[11,123,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F124,H124,Table2[[#This Row],[Phasenlänge]]+H124)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J124,K124+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.65699889372153153},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.228758169934633E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.2474954532396905E-2},{"$f":"T124*(Table2[[#This Row],[Growth_final]]+1)","v":249.78705909297531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,14.2,3.6932385611537721E-2,null,123,14.2,3.6932385611537721E-2,3.6932385611537721E-2]
[11,124,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F125,H125,Table2[[#This Row],[Phasenlänge]]+H125)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J125,K125+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.9048339904292354},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.9933554817275767E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.2092765032634123E-4},{"$f":"T125*(Table2[[#This Row],[Growth_final]]+1)","v":249.75685293083728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,14.3,3.6422261366882702E-2,null,124,14.3,3.6422261366882702E-2,3.6422261366882702E-2]
[11,125,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F126,H126,Table2[[#This Row],[Phasenlänge]]+H126)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J126,K126+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.69183913755397952},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.8782816868846659E-2},{"$f":"T126*(Table2[[#This Row],[Growth_final]]+1)","v":259.44312721979344},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,14.4,3.5916234549955017E-2,null,125,14.4,3.5916234549955017E-2,3.5916234549955017E-2]
[11,126,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F127,H127,Table2[[#This Row],[Phasenlänge]]+H127)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J127,K127+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.82284445186545685},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.6910457963089449E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.6723085130038875E-2},{"$f":"T127*(Table2[[#This Row],[Growth_final]]+1)","v":274.15954181148527},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,14.5,3.5414239862056884E-2,null,126,14.5,3.5414239862056884E-2,3.5414239862056884E-2]
[11,127,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F128,H128,Table2[[#This Row],[Phasenlänge]]+H128)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J128,K128+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.17388414735782376},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.5901639344262279E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.6089012177312854E-2},{"$f":"T128*(Table2[[#This Row],[Growth_final]]+1)","v":267.00699018663892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,14.6,3.4916213553108755E-2,null,127,14.6,3.4916213553108755E-2,3.4916213553108755E-2]
[11,128,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F129,H129,Table2[[#This Row],[Phasenlänge]]+H129)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J129,K129+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":3.4757091533687889E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.4129692832764569E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.3942319999713995E-2},{"$f":"T129*(Table2[[#This Row],[Growth_final]]+1)","v":281.40996669344707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,14.7,3.4422093373064122E-2,null,128,14.7,3.4422093373064122E-2,3.4422093373064122E-2]
[11,129,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},{"$f":"VLOOKUP(B131,$AJ$3:$AJ$33,1,TRUE)","v":90},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F130,H130,Table2[[#This Row],[Phasenlänge]]+H130)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J130,K130+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.89163888300060368},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.6099151989563056E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.6286524822613631E-2},{"$f":"T130*(Table2[[#This Row],[Growth_final]]+1)","v":271.19857695169441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,14.8,3.3931818525214652E-2,null,129,14.8,3.3931818525214652E-2,3.3931818525214652E-2]
[{"$f":"ROUNDUP(B132/12,0)","v":11},130,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F131,H131,Table2[[#This Row],[Phasenlänge]]+H131)","v":131},3,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J131,K131+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.95655170929723721},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-8.0213903743314718E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.1791236792617954E-2},{"$f":"T131*(Table2[[#This Row],[Growth_final]]+1)","v":274.3963435903529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,14.9,3.3445329621298314E-2,null,130,14.9,3.3445329621298314E-2,{"$f":"-0.063*LN(AP132)+0.3401","v":3.3445329621298314E-2}]
[11,131,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},90,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F132,H132,Table2[[#This Row],[Phasenlänge]]+H132)","v":131},{"$f":"IF(F132=F133,I132,I132+1)","v":3},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J132,K132+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.98647307578831256},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.0857538035961278E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":8.0670165202910704E-2},{"$f":"T132*(Table2[[#This Row],[Growth_final]]+1)","v":296.5319419588613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,15,3.2962568638327472E-2,null,131,15,3.2962568638327472E-2,3.2962568638327472E-2]
[11,132,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":1},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.1838486738045662E-2},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F133,H133,Table2[[#This Row],[Phasenlänge]]+H133)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J133,K133+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.9473684210526327E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.1838486738045662E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.9661057043576902E-2},{"$f":"T133*(Table2[[#This Row],[Growth_final]]+1)","v":290.70181053276548}]
[12,133,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F134,H134,Table2[[#This Row],[Phasenlänge]]+H134)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J134,K134+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.7298735861610015E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-9.3245954327062508E-3},{"$f":"T134*(Table2[[#This Row],[Growth_final]]+1)","v":287.9911337579922}]
[12,134,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F135,H135,Table2[[#This Row],[Phasenlänge]]+H135)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J135,K135+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.1709633649932281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.9683774078836045E-2},{"$f":"T135*(Table2[[#This Row],[Growth_final]]+1)","v":296.53979750917227}]
[12,135,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F136,H136,Table2[[#This Row],[Phasenlänge]]+H136)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J136,K136+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.6574202496532564E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.4548342925436328E-2},{"$f":"T136*(Table2[[#This Row],[Growth_final]]+1)","v":318.64634802492549}]
[12,136,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F137,H137,Table2[[#This Row],[Phasenlänge]]+H137)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J137,K137+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.2283737024221519E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.0257877453125284E-2},{"$f":"T137*(Table2[[#This Row],[Growth_final]]+1)","v":341.03376409534661}]
[12,137,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F138,H138,Table2[[#This Row],[Phasenlänge]]+H138)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J138,K138+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.5832766825289122E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.3806907254192886E-2},{"$f":"T138*(Table2[[#This Row],[Growth_final]]+1)","v":352.56306092866629}]
[12,138,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F139,H139,Table2[[#This Row],[Phasenlänge]]+H139)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J139,K139+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.5832766825289122E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.3806907254192886E-2},{"$f":"T139*(Table2[[#This Row],[Growth_final]]+1)","v":364.48212763073604}]
[12,139,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F140,H140,Table2[[#This Row],[Phasenlänge]]+H140)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J140,K140+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.8590878148400334E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6565018577304098E-2},{"$f":"T140*(Table2[[#This Row],[Growth_final]]+1)","v":377.80942339864924}]
[12,140,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F141,H141,Table2[[#This Row],[Phasenlänge]]+H141)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J141,K141+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.5596572181938013E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.7622431753034249E-2},{"$f":"T141*(Table2[[#This Row],[Growth_final]]+1)","v":367.37340838516684}]
[12,141,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F142,H142,Table2[[#This Row],[Phasenlänge]]+H142)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J142,K142+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.1013734466971883E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.3039594038068119E-2},{"$f":"T142*(Table2[[#This Row],[Growth_final]]+1)","v":351.56180602788783}]
[12,142,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F143,H143,Table2[[#This Row],[Phasenlänge]]+H143)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J143,K143+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.2341597796143224E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.0315738225046989E-2},{"$f":"T143*(Table2[[#This Row],[Growth_final]]+1)","v":372.76651589019065}]
[12,143,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F144,H144,Table2[[#This Row],[Phasenlänge]]+H144)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J144,K144+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.3677712800519704E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.5703572371615939E-2},{"$f":"T144*(Table2[[#This Row],[Growth_final]]+1)","v":352.00208929458631}]
[12,144,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F145,H145,Table2[[#This Row],[Phasenlänge]]+H145)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J145,K145+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.4677437132200524E-2},{"$f":"T145*(Table2[[#This Row],[Growth_final]]+1)","v":371.2486614023943}]
[13,145,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F146,H146,Table2[[#This Row],[Phasenlänge]]+H146)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J146,K146+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.4129692832764569E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2103833261668333E-2},{"$f":"T146*(Table2[[#This Row],[Growth_final]]+1)","v":386.87965314069828}]
[13,146,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F147,H147,Table2[[#This Row],[Phasenlänge]]+H147)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J147,K147+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.6238159675236785E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.4212300104140549E-2},{"$f":"T147*(Table2[[#This Row],[Growth_final]]+1)","v":396.2468994067267}]
[13,147,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F148,H148,Table2[[#This Row],[Phasenlänge]]+H148)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J148,K148+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":8.0862533692722671E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.6060393798176031E-2},{"$f":"T148*(Table2[[#This Row],[Growth_final]]+1)","v":402.61078065250496}]
[13,148,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F149,H149,Table2[[#This Row],[Phasenlänge]]+H149)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J149,K149+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-9.352037408149716E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3778969792459517E-3},{"$f":"T149*(Table2[[#This Row],[Growth_final]]+1)","v":402.05602447403203}]
[13,149,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F150,H150,Table2[[#This Row],[Phasenlänge]]+H150)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J150,K150+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.2561380225613714E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.458723979670995E-2},{"$f":"T150*(Table2[[#This Row],[Growth_final]]+1)","v":396.19113683331744}]
[13,150,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F151,H151,Table2[[#This Row],[Phasenlänge]]+H151)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J151,K151+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.9738219895287927E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.1764079466384163E-2},{"$f":"T151*(Table2[[#This Row],[Growth_final]]+1)","v":379.6445787107337}]
[13,151,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F152,H152,Table2[[#This Row],[Phasenlänge]]+H152)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J152,K152+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.8461034708578987E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.0486894279675223E-2},{"$f":"T152*(Table2[[#This Row],[Growth_final]]+1)","v":364.27394878862037}]
[13,152,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F153,H153,Table2[[#This Row],[Phasenlänge]]+H153)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J153,K153+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2430662168034141E-2},{"$f":"T153*(Table2[[#This Row],[Growth_final]]+1)","v":376.0875941583999}]
[13,153,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F154,H154,Table2[[#This Row],[Phasenlänge]]+H154)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J154,K154+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.23361696437226698},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.8631921824104261E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.0657781395200496E-2},{"$f":"T154*(Table2[[#This Row],[Growth_final]]+1)","v":357.03583102807681}]
[13,154,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F155,H155,Table2[[#This Row],[Phasenlänge]]+H155)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J155,K155+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.86720608860449},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":9.4403236682401026E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.7414464097143867E-2},{"$f":"T155*(Table2[[#This Row],[Growth_final]]+1)","v":363.25341868890916}]
[13,155,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F156,H156,Table2[[#This Row],[Phasenlänge]]+H156)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J156,K156+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.35123988742912904},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.7796161482462001E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.9822021053558236E-2},{"$f":"T156*(Table2[[#This Row],[Growth_final]]+1)","v":356.0530017758806}]
[13,156,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F157,H157,Table2[[#This Row],[Phasenlänge]]+H157)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J157,K157+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.16681119299438696},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.2418725617685356E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.4444585188781591E-2},{"$f":"T157*(Table2[[#This Row],[Growth_final]]+1)","v":336.66784378897228}]
[14,157,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F158,H158,Table2[[#This Row],[Phasenlänge]]+H158)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J158,K158+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.73955290863920331},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.5978695073235683E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-8.0045546443319182E-3},{"$f":"T158*(Table2[[#This Row],[Growth_final]]+1)","v":333.97296763637405}]
[14,158,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F159,H159,Table2[[#This Row],[Phasenlänge]]+H159)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J159,K159+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.67764352391587879},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5029159901129305E-2},{"$f":"T159*(Table2[[#This Row],[Growth_final]]+1)","v":325.61390482674858}]
[14,159,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F160,H160,Table2[[#This Row],[Phasenlänge]]+H160)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J160,K160+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":2.116650370606854E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.1095890410958846E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.9070030839862611E-2},{"$f":"T160*(Table2[[#This Row],[Growth_final]]+1)","v":341.59178917848521}]
[14,160,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F161,H161,Table2[[#This Row],[Phasenlänge]]+H161)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J161,K161+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.98586409682179521},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.3872679045092826E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.5898538616189062E-2},{"$f":"T161*(Table2[[#This Row],[Growth_final]]+1)","v":336.16097892725793}]
[14,161,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F162,H162,Table2[[#This Row],[Phasenlänge]]+H162)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J162,K162+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.16553060992122515},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.1248339973439667E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3274199544535903E-2},{"$f":"T162*(Table2[[#This Row],[Growth_final]]+1)","v":331.698711013891}]
[14,162,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F163,H163,Table2[[#This Row],[Phasenlänge]]+H163)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J163,K163+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.60703962341502293},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.4619422572178546E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.6645282143274782E-2},{"$f":"T163*(Table2[[#This Row],[Growth_final]]+1)","v":319.54351816222641}]
[14,163,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F164,H164,Table2[[#This Row],[Phasenlänge]]+H164)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J164,K164+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.14319143904335696},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.760324983073791E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.5577390259641675E-2},{"$f":"T164*(Table2[[#This Row],[Growth_final]]+1)","v":327.71660743120054}]
[14,164,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F165,H165,Table2[[#This Row],[Phasenlänge]]+H165)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J165,K165+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.96477126509039901},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.0929112181693048E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.8903252610596812E-2},{"$f":"T165*(Table2[[#This Row],[Growth_final]]+1)","v":347.02018154340834}]
[14,165,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F166,H166,Table2[[#This Row],[Phasenlänge]]+H166)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J166,K166+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.34993511900869567},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.5182239893969616E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.7208099465065851E-2},{"$f":"T166*(Table2[[#This Row],[Growth_final]]+1)","v":341.04862374302417}]
[14,166,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F167,H167,Table2[[#This Row],[Phasenlänge]]+H167)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J167,K167+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.94444815671499616},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.2341597796143224E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.0315738225046989E-2},{"$f":"T167*(Table2[[#This Row],[Growth_final]]+1)","v":361.61922325472096}]
[14,167,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F168,H168,Table2[[#This Row],[Phasenlänge]]+H168)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J168,K168+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.46773941082016002},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3756030323914628E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.1730170752818392E-2},{"$f":"T168*(Table2[[#This Row],[Growth_final]]+1)","v":383.94203965373646}]
[14,168,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F169,H169,Table2[[#This Row],[Phasenlänge]]+H169)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J169,K169+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.50424059506565866},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.9738219895287927E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.1764079466384163E-2},{"$f":"T169*(Table2[[#This Row],[Growth_final]]+1)","v":367.90705379915221}]
[15,169,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F170,H170,Table2[[#This Row],[Phasenlänge]]+H170)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J170,K170+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.84576194872708532},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-8.0213903743314718E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.7249945427707551E-5},{"$f":"T170*(Table2[[#This Row],[Growth_final]]+1)","v":367.88967021093771}]
[15,170,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F171,H171,Table2[[#This Row],[Phasenlänge]]+H171)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J171,K171+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.23431965553389034},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.5182239893969616E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.7208099465065851E-2},{"$f":"T171*(Table2[[#This Row],[Growth_final]]+1)","v":361.55898817377761}]
[15,171,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F172,H172,Table2[[#This Row],[Phasenlänge]]+H172)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J172,K172+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.37750158008275903},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.6910457963089449E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.4884598391993213E-2},{"$f":"T172*(Table2[[#This Row],[Growth_final]]+1)","v":377.78741815297303}]
[15,172,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F173,H173,Table2[[#This Row],[Phasenlänge]]+H173)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J173,K173+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.92437637345414037},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.3082145281737798E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.1056285710641562E-2},{"$f":"T173*(Table2[[#This Row],[Growth_final]]+1)","v":389.52009214901739}]
[15,173,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},132,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":42},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F174,H174,Table2[[#This Row],[Phasenlänge]]+H174)","v":173},4,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J174,K174+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.57746622313035934},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.8008327550312275E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.598246797921604E-2},{"$f":"T174*(Table2[[#This Row],[Growth_final]]+1)","v":419.11679007799137}]
[15,174,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F175,H175,Table2[[#This Row],[Phasenlänge]]+H175)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J175,K175+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.9972752043596618E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.0082579771440123E-2},{"$f":"T175*(Table2[[#This Row],[Growth_final]]+1)","v":427.53373644828258}]
[15,175,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F176,H176,Table2[[#This Row],[Phasenlänge]]+H176)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J176,K176+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.9518569463548934E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9628397191392439E-2},{"$f":"T176*(Table2[[#This Row],[Growth_final]]+1)","v":444.47621316897522}]
[15,176,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F177,H177,Table2[[#This Row],[Phasenlänge]]+H177)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J177,K177+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.9895833333333481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.9786005605489976E-2},{"$f":"T177*(Table2[[#This Row],[Growth_final]]+1)","v":413.45799366525819}]
[15,177,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F178,H178,Table2[[#This Row],[Phasenlänge]]+H178)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J178,K178+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0762656147271481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.0652828419427975E-2},{"$f":"T178*(Table2[[#This Row],[Growth_final]]+1)","v":392.51517685349091}]
[15,178,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F179,H179,Table2[[#This Row],[Phasenlänge]]+H179)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J179,K179+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.659075224292609E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.6700579970769596E-2},{"$f":"T179*(Table2[[#This Row],[Growth_final]]+1)","v":410.84586325987812}]
[15,179,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F180,H180,Table2[[#This Row],[Phasenlänge]]+H180)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J180,K180+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.4830287206266259E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.4720459478422754E-2},{"$f":"T180*(Table2[[#This Row],[Growth_final]]+1)","v":384.25573021488958}]
[15,180,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F181,H181,Table2[[#This Row],[Phasenlänge]]+H181)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J181,K181+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.74496644295302E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.74496644295302E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.5519125683060038E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.5628953410903543E-2},{"$f":"T181*(Table2[[#This Row],[Growth_final]]+1)","v":394.10380242243968}]
[16,181,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F182,H182,Table2[[#This Row],[Phasenlänge]]+H182)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J182,K182+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.4830287206266259E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.4720459478422754E-2},{"$f":"T182*(Table2[[#This Row],[Growth_final]]+1)","v":368.59722324746588}]
[16,182,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F183,H183,Table2[[#This Row],[Phasenlänge]]+H183)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J183,K183+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":9.4403236682401026E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.4984860391639181E-4},{"$f":"T183*(Table2[[#This Row],[Growth_final]]+1)","v":368.43141030118056}]
[16,183,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F184,H184,Table2[[#This Row],[Phasenlänge]]+H184)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J184,K184+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.19640337145120013},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.3711911357340778E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.3821739085184284E-2},{"$f":"T184*(Table2[[#This Row],[Growth_final]]+1)","v":388.2610295371972}]
[16,184,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F185,H185,Table2[[#This Row],[Phasenlänge]]+H185)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J185,K185+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.1428252469446043},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.7182175622542566E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.707234789469906E-2},{"$f":"T185*(Table2[[#This Row],[Growth_final]]+1)","v":366.10206098549628}]
[16,185,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F186,H186,Table2[[#This Row],[Phasenlänge]]+H186)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J186,K186+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":6.1708439216373479E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.9100529100529071E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.8990701372685566E-2},{"$f":"T186*(Table2[[#This Row],[Growth_final]]+1)","v":351.82748485368609}]
[16,186,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F187,H187,Table2[[#This Row],[Phasenlänge]]+H187)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J187,K187+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.36235340357295109},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3559764859568926E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.344993713172542E-2},{"$f":"T187*(Table2[[#This Row],[Growth_final]]+1)","v":329.5040530585066}]
[16,187,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F188,H188,Table2[[#This Row],[Phasenlänge]]+H188)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J188,K188+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.61955086333898568},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.74496644295302E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.4300791556728161E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.4190963828884655E-2},{"$f":"T188*(Table2[[#This Row],[Growth_final]]+1)","v":314.94295136832727}]
[16,188,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F189,H189,Table2[[#This Row],[Phasenlänge]]+H189)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J189,K189+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.81181621569191553},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.8011049723756924E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.812087745160043E-2},{"$f":"T189*(Table2[[#This Row],[Growth_final]]+1)","v":330.0982825353679}]
[16,189,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F190,H190,Table2[[#This Row],[Phasenlänge]]+H190)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J190,K190+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.99715395153596231},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":0},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-9.8901722721564944E-3},{"$f":"T190*(Table2[[#This Row],[Growth_final]]+1)","v":326.83355365435011}]
[16,190,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F191,H191,Table2[[#This Row],[Phasenlänge]]+H191)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J191,K191+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.25848846434748141},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.2494859492803183E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2604687220646689E-2},{"$f":"T191*(Table2[[#This Row],[Growth_final]]+1)","v":337.48985944446264}]
[16,191,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F192,H192,Table2[[#This Row],[Phasenlänge]]+H192)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J192,K192+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.54019973322252646},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.8011049723756924E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.812087745160043E-2},{"$f":"T192*(Table2[[#This Row],[Growth_final]]+1)","v":353.73016761194748}]
[16,192,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.7864312701060259E-2},174,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":19},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F193,H193,Table2[[#This Row],[Phasenlänge]]+H193)","v":192},5,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J193,K193+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.85533483218169937},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-9.352037408149716E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.7864312701060259E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.924220968030621E-2},{"$f":"T193*(Table2[[#This Row],[Growth_final]]+1)","v":346.92361755650853}]
[17,193,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},{"$f":"VLOOKUP(B195,$AJ$3:$AJ$33,1,TRUE)","v":193},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F194,H194,Table2[[#This Row],[Phasenlänge]]+H194)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J194,K194+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.4619422572178546E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.9331639297104362E-2},{"$f":"T194*(Table2[[#This Row],[Growth_final]]+1)","v":336.74777914269447}]
[{"$f":"ROUNDUP(B196/12,0)","v":17},194,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F195,H195,Table2[[#This Row],[Phasenlänge]]+H195)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J195,K195+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.2494859492803183E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.7782642767877368E-2},{"$f":"T195*(Table2[[#This Row],[Growth_final]]+1)","v":356.20595576777282}]
[17,195,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F196,H196,Table2[[#This Row],[Phasenlänge]]+H196)","v":239},{"$f":"IF(F196=F197,I196,I196+1)","v":6},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J196,K196+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.1709633649932281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6997416925006466E-2},{"$f":"T196*(Table2[[#This Row],[Growth_final]]+1)","v":369.38465602448355}]
[17,196,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F197,H197,Table2[[#This Row],[Phasenlänge]]+H197)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J197,K197+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.7366362451108155E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.207857917603397E-2},{"$f":"T197*(Table2[[#This Row],[Growth_final]]+1)","v":353.84147452954522}]
[17,197,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F198,H198,Table2[[#This Row],[Phasenlänge]]+H198)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J198,K198+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.760324983073791E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2891033105812095E-2},{"$f":"T198*(Table2[[#This Row],[Growth_final]]+1)","v":365.47968618250587}]
[17,198,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F199,H199,Table2[[#This Row],[Phasenlänge]]+H199)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J199,K199+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.6238159675236785E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.152594295031097E-2},{"$f":"T199*(Table2[[#This Row],[Growth_final]]+1)","v":377.00177791859312}]
[17,199,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F200,H200,Table2[[#This Row],[Phasenlänge]]+H200)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J200,K200+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.5172413793103336E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.0460197068177521E-2},{"$f":"T200*(Table2[[#This Row],[Growth_final]]+1)","v":403.56539748579047}]
[17,200,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F201,H201,Table2[[#This Row],[Phasenlänge]]+H201)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J201,K201+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.6574202496532564E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":8.1861985771606749E-2},{"$f":"T201*(Table2[[#This Row],[Growth_final]]+1)","v":436.60206231268506}]
[17,201,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F202,H202,Table2[[#This Row],[Phasenlänge]]+H202)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J202,K202+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.034969737727101E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.9322753012801286E-2},{"$f":"T202*(Table2[[#This Row],[Growth_final]]+1)","v":445.03841612763273}]
[17,202,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F203,H203,Table2[[#This Row],[Phasenlänge]]+H203)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J203,K203+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.3591476845525676E-2},{"$f":"T203*(Table2[[#This Row],[Growth_final]]+1)","v":468.88868210090618}]
[17,203,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F204,H204,Table2[[#This Row],[Phasenlänge]]+H204)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J204,K204+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.8461034708578987E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.3173251433504802E-2},{"$f":"T204*(Table2[[#This Row],[Growth_final]]+1)","v":453.33411995524813}]
[17,204,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F205,H205,Table2[[#This Row],[Phasenlänge]]+H205)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J205,K205+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.8183015141540433E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.2895231866466248E-2},{"$f":"T205*(Table2[[#This Row],[Growth_final]]+1)","v":442.95493016589228}]
[18,205,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F206,H206,Table2[[#This Row],[Phasenlänge]]+H206)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J206,K206+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.9895833333333481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.4608050058259296E-2},{"$f":"T206*(Table2[[#This Row],[Growth_final]]+1)","v":423.1955744674994}]
[18,206,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F207,H207,Table2[[#This Row],[Phasenlänge]]+H207)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J207,K207+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.8617021276595813E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.3292380015216283E-3},{"$f":"T207*(Table2[[#This Row],[Growth_final]]+1)","v":421.78665567890641}]
[18,207,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F208,H208,Table2[[#This Row],[Phasenlänge]]+H208)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J208,K208+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.6910457963089449E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.2198241238163634E-2},{"$f":"T208*(Table2[[#This Row],[Growth_final]]+1)","v":443.80317728307222}]
[18,208,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F209,H209,Table2[[#This Row],[Phasenlänge]]+H209)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J209,K209+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.2341597796143224E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.7629381071217409E-2},{"$f":"T209*(Table2[[#This Row],[Growth_final]]+1)","v":473.81731148016615}]
[18,209,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F210,H210,Table2[[#This Row],[Phasenlänge]]+H210)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J210,K210+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.8617021276595813E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.3292380015216283E-3},{"$f":"T210*(Table2[[#This Row],[Growth_final]]+1)","v":472.23986088100759}]
[18,210,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F211,H211,Table2[[#This Row],[Phasenlänge]]+H211)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J211,K211+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.3413816230718467E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.3946401652002338E-2},{"$f":"T211*(Table2[[#This Row],[Growth_final]]+1)","v":478.82590765693982}]
[18,211,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F212,H212,Table2[[#This Row],[Phasenlänge]]+H212)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J212,K212+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.5978695073235683E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.9091179816149761E-4},{"$f":"T212*(Table2[[#This Row],[Growth_final]]+1)","v":478.49508118807427}]
[18,212,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F213,H213,Table2[[#This Row],[Phasenlänge]]+H213)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J213,K213+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.5142065142065109E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":8.0429848417139294E-2},{"$f":"T213*(Table2[[#This Row],[Growth_final]]+1)","v":516.98036803637785}]
[18,213,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F214,H214,Table2[[#This Row],[Phasenlänge]]+H214)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J214,K214+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.9698836413415428E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.4986619688489613E-2},{"$f":"T214*(Table2[[#This Row],[Growth_final]]+1)","v":545.4073709200095}]
[18,214,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F215,H215,Table2[[#This Row],[Phasenlänge]]+H215)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J215,K215+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.6890645586297843E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.1602862311223658E-2},{"$f":"T215*(Table2[[#This Row],[Growth_final]]+1)","v":533.62501058249802}]
[18,215,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F216,H216,Table2[[#This Row],[Phasenlänge]]+H216)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J216,K216+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.2049934296977676E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.6762151021903491E-2},{"$f":"T216*(Table2[[#This Row],[Growth_final]]+1)","v":519.34405746022435}]
[18,216,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F217,H217,Table2[[#This Row],[Phasenlänge]]+H217)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J217,K217+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":4.7782251094219297E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.1991079978370944E-2},{"$f":"T217*(Table2[[#This Row],[Growth_final]]+1)","v":551.53875646253277}]
[19,217,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F218,H218,Table2[[#This Row],[Phasenlänge]]+H218)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J218,K218+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.65674907207389488},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.6238159675236785E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.152594295031097E-2},{"$f":"T218*(Table2[[#This Row],[Growth_final]]+1)","v":568.92653583365609}]
[19,218,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F219,H219,Table2[[#This Row],[Phasenlänge]]+H219)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J219,K219+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.3121711045054073},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0187541862023446E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.126902908887184E-2},{"$f":"T219*(Table2[[#This Row],[Growth_final]]+1)","v":575.3377855153966}]
[19,219,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F220,H220,Table2[[#This Row],[Phasenlänge]]+H220)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J220,K220+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.27383850127071663},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.228758169934633E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.6999798424272146E-2},{"$f":"T220*(Table2[[#This Row],[Growth_final]]+1)","v":554.05040342545976}]
[19,220,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F221,H221,Table2[[#This Row],[Phasenlänge]]+H221)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J221,K221+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.6241174613692434},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.343183344526544E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.6630966619600729E-2},{"$f":"T221*(Table2[[#This Row],[Growth_final]]+1)","v":563.26479719040492}]
[19,221,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F222,H222,Table2[[#This Row],[Phasenlänge]]+H222)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J222,K222+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.58172140902097069},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.4257972976971418E-2},{"$f":"T222*(Table2[[#This Row],[Growth_final]]+1)","v":582.5611073914331}]
[19,222,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F223,H223,Table2[[#This Row],[Phasenlänge]]+H223)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J223,K223+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.69881403191097946},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.1158100195185416E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.5870316920111232E-2},{"$f":"T223*(Table2[[#This Row],[Growth_final]]+1)","v":555.83884477005711}]
[19,223,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F224,H224,Table2[[#This Row],[Phasenlänge]]+H224)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J224,K224+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.94695136336233221},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.3895747599451251E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.9183530874525436E-2},{"$f":"T224*(Table2[[#This Row],[Growth_final]]+1)","v":588.73535020076633}]
[19,224,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F225,H225,Table2[[#This Row],[Phasenlänge]]+H225)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J225,K225+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.24158921360530228},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.5978695073235683E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.9091179816149761E-4},{"$f":"T225*(Table2[[#This Row],[Growth_final]]+1)","v":588.32858600131783}]
[19,225,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F226,H226,Table2[[#This Row],[Phasenlänge]]+H226)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J226,K226+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.33215812799498956},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.6890645586297843E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.1602862311223658E-2},{"$f":"T226*(Table2[[#This Row],[Growth_final]]+1)","v":575.61900456417447}]
[19,226,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F227,H227,Table2[[#This Row],[Phasenlänge]]+H227)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J227,K227+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.43969180037858757},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.9698836413415428E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.4986619688489613E-2},{"$f":"T227*(Table2[[#This Row],[Growth_final]]+1)","v":607.27034785361172}]
[19,227,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F228,H228,Table2[[#This Row],[Phasenlänge]]+H228)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J228,K228+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.48522793573339318},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.3711911357340778E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.8999694632414963E-2},{"$f":"T228*(Table2[[#This Row],[Growth_final]]+1)","v":655.24451989336751}]
[19,228,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F229,H229,Table2[[#This Row],[Phasenlänge]]+H229)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J229,K229+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.56351868800965499},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.9738219895287927E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.4450436620213742E-2},{"$f":"T229*(Table2[[#This Row],[Growth_final]]+1)","v":632.67106009003862}]
[20,229,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F230,H230,Table2[[#This Row],[Phasenlänge]]+H230)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J230,K230+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.53016406292703067},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.5596572181938013E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.0308788906863828E-2},{"$f":"T230*(Table2[[#This Row],[Growth_final]]+1)","v":619.82227708318828}]
[20,230,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F231,H231,Table2[[#This Row],[Phasenlänge]]+H231)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J231,K231+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.30160535837236968},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.2418725617685356E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.7130942342611171E-2},{"$f":"T231*(Table2[[#This Row],[Growth_final]]+1)","v":590.60946907931452}]
[20,231,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F232,H232,Table2[[#This Row],[Phasenlänge]]+H232)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J232,K232+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.36418066797806803},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.0929112181693048E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.6216895456767233E-2},{"$f":"T232*(Table2[[#This Row],[Growth_final]]+1)","v":629.71779454911632}]
[20,232,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F233,H233,Table2[[#This Row],[Phasenlänge]]+H233)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J233,K233+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":9.9899292541589024E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.0857538035961278E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.6145321311035463E-2},{"$f":"T233*(Table2[[#This Row],[Growth_final]]+1)","v":677.66785835033545}]
[20,233,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F234,H234,Table2[[#This Row],[Phasenlänge]]+H234)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J234,K234+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.90986113281584113},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.3591476845525676E-2},{"$f":"T234*(Table2[[#This Row],[Growth_final]]+1)","v":713.98507969007437}]
[20,234,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F235,H235,Table2[[#This Row],[Phasenlänge]]+H235)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J235,K235+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.17674427937731341},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.7298735861610015E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.0109525865358302E-3},{"$f":"T235*(Table2[[#This Row],[Growth_final]]+1)","v":712.54928954732361}]
[20,235,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F236,H236,Table2[[#This Row],[Phasenlänge]]+H236)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J236,K236+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.50021955446277877},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.4257972976971418E-2},{"$f":"T236*(Table2[[#This Row],[Growth_final]]+1)","v":736.95978385339606}]
[20,236,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F237,H237,Table2[[#This Row],[Phasenlänge]]+H237)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J237,K237+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.95130263826605654},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":0},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.5287783275074185E-2},{"$f":"T237*(Table2[[#This Row],[Growth_final]]+1)","v":748.22626531139224}]
[20,237,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F238,H238,Table2[[#This Row],[Phasenlänge]]+H238)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J238,K238+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":7.5226737325643778E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0762656147271481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5474872872197296E-2},{"$f":"T238*(Table2[[#This Row],[Growth_final]]+1)","v":729.16529632294555}]
[20,238,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F239,H239,Table2[[#This Row],[Phasenlänge]]+H239)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J239,K239+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":8.2133915201482388E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.1248339973439667E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.9605566983654823E-3},{"$f":"T239*(Table2[[#This Row],[Growth_final]]+1)","v":724.81906523173211}]
[20,239,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},193,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":47},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F240,H240,Table2[[#This Row],[Phasenlänge]]+H240)","v":239},6,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J240,K240+1,1)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.70910873707181521},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.8183015141540433E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.2895231866466248E-2},{"$f":"T240*(Table2[[#This Row],[Growth_final]]+1)","v":708.22416467201629}]
[20,240,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":2},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":7.3136428461704206E-3},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F241,H241,Table2[[#This Row],[Phasenlänge]]+H241)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J241,K241+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":7.3136428461704206E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.3397748910812846E-2},{"$f":"T241*(Table2[[#This Row],[Growth_final]]+1)","v":753.12398243646294}]
[21,241,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F242,H242,Table2[[#This Row],[Phasenlänge]]+H242)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J242,K242+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.3422818791946308E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.3422818791946308E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.6809651474530849E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.2931752814506794E-3},{"$f":"T242*(Table2[[#This Row],[Growth_final]]+1)","v":757.11039968416333}]
[21,242,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F243,H243,Table2[[#This Row],[Phasenlänge]]+H243)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J243,K243+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3547523427041055E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6193880861996588E-3},{"$f":"T243*(Table2[[#This Row],[Growth_final]]+1)","v":759.093565645034}]
[21,243,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F244,H244,Table2[[#This Row],[Phasenlänge]]+H244)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J244,K244+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.228758169934633E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.4313441270442566E-2},{"$f":"T244*(Table2[[#This Row],[Growth_final]]+1)","v":725.45551750505194}]
[21,244,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F245,H245,Table2[[#This Row],[Phasenlänge]]+H245)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J245,K245+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.4830287206266259E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.6856146777362495E-2},{"$f":"T245*(Table2[[#This Row],[Growth_final]]+1)","v":691.46346729638776}]
[21,245,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F246,H246,Table2[[#This Row],[Phasenlänge]]+H246)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J246,K246+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9330650313021076E-2},{"$f":"T246*(Table2[[#This Row],[Growth_final]]+1)","v":718.65917513285103}]
[21,246,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F247,H247,Table2[[#This Row],[Phasenlänge]]+H247)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J247,K247+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.8461034708578987E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.0486894279675223E-2},{"$f":"T247*(Table2[[#This Row],[Growth_final]]+1)","v":689.56289708612871}]
[21,247,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F248,H248,Table2[[#This Row],[Phasenlänge]]+H248)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J248,K248+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.7298735861610015E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-9.3245954327062508E-3},{"$f":"T248*(Table2[[#This Row],[Growth_final]]+1)","v":683.13300204539576}]
[21,248,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F249,H249,Table2[[#This Row],[Phasenlänge]]+H249)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J249,K249+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.6889632107024477E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.2851772182013166E-3},{"$f":"T249*(Table2[[#This Row],[Growth_final]]+1)","v":684.01094901662589}]
[21,250,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F251,H251,Table2[[#This Row],[Phasenlänge]]+H251)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J251,K251+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.6490066225165476E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.8515925796261712E-2},{"$f":"T251*(Table2[[#This Row],[Growth_final]]+1)","v":637.33696157688803}]
[22,255,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F256,H256,Table2[[#This Row],[Phasenlänge]]+H256)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J256,K256+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.6099151989563056E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.8125011560659292E-2},{"$f":"T256*(Table2[[#This Row],[Growth_final]]+1)","v":667.60989531208475}]
[22,260,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F261,H261,Table2[[#This Row],[Phasenlänge]]+H261)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J261,K261+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.343183344526544E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":9.3173237734303083E-3},{"$f":"T261*(Table2[[#This Row],[Growth_final]]+1)","v":615.37972855713701}]
[22,261,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F262,H262,Table2[[#This Row],[Phasenlänge]]+H262)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J262,K262+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.6084106064642425E-2},{"$f":"T262*(Table2[[#This Row],[Growth_final]]+1)","v":649.89275052356641}]
[23,266,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F267,H267,Table2[[#This Row],[Phasenlänge]]+H267)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J267,K267+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.24612396097918843},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.0929112181693048E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.8903252610596812E-2},{"$f":"T267*(Table2[[#This Row],[Growth_final]]+1)","v":840.23002818784926}]
[23,271,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F272,H272,Table2[[#This Row],[Phasenlänge]]+H272)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J272,K272+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.66147868219544526},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5029159901129305E-2},{"$f":"T272*(Table2[[#This Row],[Growth_final]]+1)","v":878.97382149593113}]
[23,276,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F277,H277,Table2[[#This Row],[Phasenlänge]]+H277)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J277,K277+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.83437647085744804},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.3895747599451251E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.1869888028355016E-2},{"$f":"T277*(Table2[[#This Row],[Growth_final]]+1)","v":895.31862301130002}]
[24,277,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F278,H278,Table2[[#This Row],[Phasenlänge]]+H278)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J278,K278+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.71701902817216123},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2430662168034141E-2},{"$f":"T278*(Table2[[#This Row],[Growth_final]]+1)","v":924.354398806929}]
[24,282,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},240,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":44},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F283,H283,Table2[[#This Row],[Phasenlänge]]+H283)","v":283},7,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J283,K283+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.66384679119244427},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.9100529100529071E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.1126388671625307E-2},{"$f":"T283*(Table2[[#This Row],[Growth_final]]+1)","v":1034.92485563124}]
[24,287,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-2.8137416075113997E-2},284,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":12},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F288,H288,Table2[[#This Row],[Phasenlänge]]+H288)","v":295},8,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J288,K288+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.5182239893969616E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-2.8137416075113997E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.5345515540179848E-2},{"$f":"T288*(Table2[[#This Row],[Growth_final]]+1)","v":1019.3516637208609}]
[25,293,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-2.8137416075113997E-2},284,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":12},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F294,H294,Table2[[#This Row],[Phasenlänge]]+H294)","v":295},8,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J294,K294+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.52150224896322528},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.8461034708578987E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-2.8137416075113997E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.862431035478922E-2},{"$f":"T294*(Table2[[#This Row],[Growth_final]]+1)","v":880.06008049537968}]
[25,294,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-2.8137416075113997E-2},284,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":12},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F295,H295,Table2[[#This Row],[Phasenlänge]]+H295)","v":295},8,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J295,K295+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":8.3056268036998726E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.034969737727101E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-2.8137416075113997E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.6128305908483132E-2},{"$f":"T295*(Table2[[#This Row],[Growth_final]]+1)","v":865.86620229930588}]
[25,299,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.148175877944535E-2},296,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":30},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F300,H300,Table2[[#This Row],[Phasenlänge]]+H300)","v":325},9,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J300,K300+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.034969737727101E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.148175877944535E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.3490868946076215E-2},{"$f":"T300*(Table2[[#This Row],[Growth_final]]+1)","v":861.33200991907893}]
[26,304,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.148175877944535E-2},296,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":30},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F305,H305,Table2[[#This Row],[Phasenlänge]]+H305)","v":325},9,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J305,K305+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.74496644295302E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.74496644295302E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.4300791556728161E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.148175877944535E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.4844892348379046E-2},{"$f":"T305*(Table2[[#This Row],[Growth_final]]+1)","v":937.37577942701819}]
[26,309,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.148175877944535E-2},296,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":30},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F310,H310,Table2[[#This Row],[Phasenlänge]]+H310)","v":325},9,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J310,K310+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.9738219895287927E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.148175877944535E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.0282320686938813E-2},{"$f":"T310*(Table2[[#This Row],[Growth_final]]+1)","v":993.57019223831867}]
[26,310,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.148175877944535E-2},296,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":30},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F311,H311,Table2[[#This Row],[Phasenlänge]]+H311)","v":325},9,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J311,K311+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.3711911357340778E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.148175877944535E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":8.3167810565689892E-2},{"$f":"T311*(Table2[[#This Row],[Growth_final]]+1)","v":1076.2032497701111}]
[27,315,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.148175877944535E-2},296,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":30},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F316,H316,Table2[[#This Row],[Phasenlänge]]+H316)","v":325},9,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J316,K316+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.70680690994121176},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.3082145281737798E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.148175877944535E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2538044490086913E-2},{"$f":"T316*(Table2[[#This Row],[Growth_final]]+1)","v":1279.1854686254489}]
[27,320,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.148175877944535E-2},296,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":30},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F321,H321,Table2[[#This Row],[Phasenlänge]]+H321)","v":325},9,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J321,K321+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.78254968400512726},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.7298735861610015E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.148175877944535E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.1571633467390994E-3},{"$f":"T321*(Table2[[#This Row],[Growth_final]]+1)","v":1373.8532036671036}]
[28,325,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.148175877944535E-2},296,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":30},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F326,H326,Table2[[#This Row],[Phasenlänge]]+H326)","v":325},9,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J326,K326+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.79446750589573611},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.148175877944535E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.0812409092466426E-2},{"$f":"T326*(Table2[[#This Row],[Growth_final]]+1)","v":1412.7873523011635}]
[28,326,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":3},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.148175877944535E-2},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F327,H327,Table2[[#This Row],[Phasenlänge]]+H327)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J327,K327+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.7298735861610015E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.148175877944535E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.1571633467390994E-3},{"$f":"T327*(Table2[[#This Row],[Growth_final]]+1)","v":1415.8349653942844}]
[28,333,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F334,H334,Table2[[#This Row],[Phasenlänge]]+H334)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J334,K334+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.4830287206266259E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.6856146777362495E-2},{"$f":"T334*(Table2[[#This Row],[Growth_final]]+1)","v":1522.9547137149291}]
[29,337,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F338,H338,Table2[[#This Row],[Phasenlänge]]+H338)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J338,K338+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.6490066225165476E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.8515925796261712E-2},{"$f":"T338*(Table2[[#This Row],[Growth_final]]+1)","v":1437.9209338367468}]
[29,342,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F343,H343,Table2[[#This Row],[Phasenlänge]]+H343)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J343,K343+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.3335521996060389E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.5361381567156625E-2},{"$f":"T343*(Table2[[#This Row],[Growth_final]]+1)","v":1355.7997688701387}]
[29,343,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F344,H344,Table2[[#This Row],[Phasenlänge]]+H344)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J344,K344+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.2561380225613714E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.458723979670995E-2},{"$f":"T344*(Table2[[#This Row],[Growth_final]]+1)","v":1336.022392525306}]
[29,348,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F349,H349,Table2[[#This Row],[Phasenlänge]]+H349)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J349,K349+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.7182175622542566E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.9208035193638802E-2},{"$f":"T349*(Table2[[#This Row],[Growth_final]]+1)","v":1286.8299583378787}]
[30,353,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F354,H354,Table2[[#This Row],[Phasenlänge]]+H354)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J354,K354+1,1)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.5298558682223655E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.327269911112742E-2},{"$f":"T354*(Table2[[#This Row],[Growth_final]]+1)","v":1344.345285298567}]
[30,358,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F359,H359,Table2[[#This Row],[Phasenlänge]]+H359)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J359,K359+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.75179003647923581},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.9518569463548934E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.7492709892452698E-2},{"$f":"T359*(Table2[[#This Row],[Growth_final]]+1)","v":1495.2222672149928}]
[30,359,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F360,H360,Table2[[#This Row],[Phasenlänge]]+H360)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J360,K360+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.20087187044353128},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.7298735861610015E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-9.3245954327062508E-3},{"$f":"T360*(Table2[[#This Row],[Growth_final]]+1)","v":1481.2799244912392}]
[31,364,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F365,H365,Table2[[#This Row],[Phasenlänge]]+H365)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J365,K365+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.89026388894355513},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":30},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.4935064935064957E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.6960924506161192E-2},{"$f":"T365*(Table2[[#This Row],[Growth_final]]+1)","v":1438.2204620822372}]
[31,369,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F370,H370,Table2[[#This Row],[Phasenlänge]]+H370)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J370,K370+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":2.305700062739402E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.5978695073235683E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-8.0045546443319182E-3},{"$f":"T370*(Table2[[#This Row],[Growth_final]]+1)","v":1514.5576039324437}]
[32,374,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F375,H375,Table2[[#This Row],[Phasenlänge]]+H375)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J375,K375+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.39281433915508879},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.9972752043596618E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.7946892472500382E-2},{"$f":"T375*(Table2[[#This Row],[Growth_final]]+1)","v":1886.4121762626273}]
[32,377,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F378,H378,Table2[[#This Row],[Phasenlänge]]+H378)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J378,K378+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":6.770399431370544E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.760324983073791E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.5577390259641675E-2},{"$f":"T378*(Table2[[#This Row],[Growth_final]]+1)","v":2002.6855882806726}]
[32,381,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F382,H382,Table2[[#This Row],[Phasenlänge]]+H382)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J382,K382+1,1)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.80000156958589907},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.0338983050847359E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.8313123479751123E-2},{"$f":"T382*(Table2[[#This Row],[Growth_final]]+1)","v":2029.158877033409}]
[{"$f":"ROUNDUP(B388/12,0)","v":33},386,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},326,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":65},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F387,H387,Table2[[#This Row],[Phasenlänge]]+H387)","v":390},10,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J387,K387+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.20331066872180237},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.487491548343467E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.2849055912338434E-2},{"$f":"T387*(Table2[[#This Row],[Growth_final]]+1)","v":2256.791067078585}]
[33,391,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.4690863394249205E-2},391,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":14},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F392,H392,Table2[[#This Row],[Phasenlänge]]+H392)","v":404},11,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J392,K392+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.2418725617685356E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.4690863394249205E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-8.9135448583030796E-2},{"$f":"T392*(Table2[[#This Row],[Growth_final]]+1)","v":2182.1901345118099}]
[33,392,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.4690863394249205E-2},391,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":14},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F393,H393,Table2[[#This Row],[Phasenlänge]]+H393)","v":404},11,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J393,K393+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":8.0862533692722671E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.4690863394249205E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.8630469596073174E-2},{"$f":"T393*(Table2[[#This Row],[Growth_final]]+1)","v":2141.534907557937}]
[34,397,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.4690863394249205E-2},391,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":14},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F398,H398,Table2[[#This Row],[Phasenlänge]]+H398)","v":404},11,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J398,K398+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.2008005336891281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.4690863394249205E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.8724728302236722E-2},{"$f":"T398*(Table2[[#This Row],[Growth_final]]+1)","v":1801.9378438817912}]
[34,402,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.4690863394249205E-2},391,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":14},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F403,H403,Table2[[#This Row],[Phasenlänge]]+H403)","v":404},11,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J403,K403+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":5.0451966426288686E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.6574202496532564E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.4690863394249205E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9857479531187123E-2},{"$f":"T403*(Table2[[#This Row],[Growth_final]]+1)","v":1683.6925552463622}]
[34,407,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.4644319671744288E-2},405,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":34},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F408,H408,Table2[[#This Row],[Phasenlänge]]+H408)","v":438},12,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J408,K408+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.6910457963089449E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.4644319671744288E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.9528918063737501E-2},{"$f":"T408*(Table2[[#This Row],[Growth_final]]+1)","v":1804.8541586241263}]
[34,408,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.4644319671744288E-2},405,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":34},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F409,H409,Table2[[#This Row],[Phasenlänge]]+H409)","v":438},12,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J409,K409+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.343183344526544E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.4644319671744288E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.3961643445174596E-2},{"$f":"T409*(Table2[[#This Row],[Growth_final]]+1)","v":1848.1014304436183}]
[35,413,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.4644319671744288E-2},405,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":34},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F414,H414,Table2[[#This Row],[Phasenlänge]]+H414)","v":438},12,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J414,K414+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.7340067340069254E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.4644319671744288E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.9352466834654978E-2},{"$f":"T414*(Table2[[#This Row],[Growth_final]]+1)","v":2201.3161713865247}]
[35,417,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.4644319671744288E-2},405,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":34},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F418,H418,Table2[[#This Row],[Phasenlänge]]+H418)","v":438},12,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J418,K418+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.0680907877169465E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.4644319671744288E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.1937552223478587E-2},{"$f":"T418*(Table2[[#This Row],[Growth_final]]+1)","v":2547.321165899375}]
[36,424,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.4644319671744288E-2},405,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":34},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F425,H425,Table2[[#This Row],[Phasenlänge]]+H425)","v":438},12,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J425,K425+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.5639090143930533},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":9.4403236682401026E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.4644319671744288E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2058783768888155E-2},{"$f":"T425*(Table2[[#This Row],[Growth_final]]+1)","v":2612.7662955760097}]
[36,425,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.4644319671744288E-2},405,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":34},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F426,H426,Table2[[#This Row],[Phasenlänge]]+H426)","v":438},12,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J426,K426+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.99248182177886712},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.760324983073791E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.4644319671744288E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.0221709931385963E-2},{"$f":"T426*(Table2[[#This Row],[Growth_final]]+1)","v":2717.85622363517}]
[36,430,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.4644319671744288E-2},405,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":34},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F431,H431,Table2[[#This Row],[Phasenlänge]]+H431)","v":438},12,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J431,K431+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.16502956721795881},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.8008327550312275E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.4644319671744288E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":9.0626787650960328E-2},{"$f":"T431*(Table2[[#This Row],[Growth_final]]+1)","v":2820.6676692082474}]
[37,435,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":4},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.4644319671744288E-2},405,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":34},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F436,H436,Table2[[#This Row],[Phasenlänge]]+H436)","v":438},12,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J436,K436+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.46885670162391579},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.3413816230718467E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.4644319671744288E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.1277078477576206E-2},{"$f":"T436*(Table2[[#This Row],[Growth_final]]+1)","v":3285.5827201672637}]
[37,440,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F441,H441,Table2[[#This Row],[Phasenlänge]]+H441)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J441,K441+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.2341597796143224E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.0315738225046989E-2},{"$f":"T441*(Table2[[#This Row],[Growth_final]]+1)","v":3600.9930429898723}]
[37,441,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F442,H442,Table2[[#This Row],[Phasenlänge]]+H442)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J442,K442+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2430662168034141E-2},{"$f":"T442*(Table2[[#This Row],[Growth_final]]+1)","v":3717.7756318365182}]
[38,446,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F447,H447,Table2[[#This Row],[Phasenlänge]]+H447)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J447,K447+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-9.352037408149716E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3778969792459517E-3},{"$f":"T447*(Table2[[#This Row],[Growth_final]]+1)","v":4080.2076657461303}]
[38,451,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F452,H452,Table2[[#This Row],[Phasenlänge]]+H452)","v":491},{"$f":"IF(F452=F453,I452,I452+1)","v":13},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J452,K452+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.2494859492803183E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.0468999921706947E-2},{"$f":"T452*(Table2[[#This Row],[Growth_final]]+1)","v":4189.5296652467268}]
[38,456,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F457,H457,Table2[[#This Row],[Phasenlänge]]+H457)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J457,K457+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.9698836413415428E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.7672976842319192E-2},{"$f":"T457*(Table2[[#This Row],[Growth_final]]+1)","v":4371.0606959544075}]
[39,457,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F458,H458,Table2[[#This Row],[Phasenlänge]]+H458)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J458,K458+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.2008005336891281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.0338649079875166E-3},{"$f":"T458*(Table2[[#This Row],[Growth_final]]+1)","v":4353.4284276023136}]
[39,461,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F462,H462,Table2[[#This Row],[Phasenlänge]]+H462)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J462,K462+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.2742155525238736E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.0716295954142501E-2},{"$f":"T462*(Table2[[#This Row],[Growth_final]]+1)","v":4221.3396196173762}]
[39,468,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F469,H469,Table2[[#This Row],[Phasenlänge]]+H469)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J469,K469+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.21538077278720602},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":9.4403236682401026E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.7414464097143867E-2},{"$f":"T469*(Table2[[#This Row],[Growth_final]]+1)","v":4368.7357508934847}]
[40,473,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F474,H474,Table2[[#This Row],[Phasenlänge]]+H474)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J474,K474+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.83383803808429435},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.2153950033761074E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.0128090462664838E-2},{"$f":"T474*(Table2[[#This Row],[Growth_final]]+1)","v":5010.0804018231302}]
[40,474,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F475,H475,Table2[[#This Row],[Phasenlänge]]+H475)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J475,K475+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.79498743996914811},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":0},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.9741404289037643E-3},{"$f":"T475*(Table2[[#This Row],[Growth_final]]+1)","v":5050.031486507366}]
[40,479,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F480,H480,Table2[[#This Row],[Phasenlänge]]+H480)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J480,K480+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.77627644378304206},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.1704095112285335E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.3729954683381571E-2},{"$f":"T480*(Table2[[#This Row],[Growth_final]]+1)","v":4851.1953927761997}]
[41,484,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F485,H485,Table2[[#This Row],[Phasenlänge]]+H485)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J485,K485+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.54912793284745343},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.8183015141540433E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.0208874712636669E-2},{"$f":"T485*(Table2[[#This Row],[Growth_final]]+1)","v":5034.3743132294894}]
[41,489,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F490,H490,Table2[[#This Row],[Phasenlänge]]+H490)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J490,K490+1,1)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.12776964393650514},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.5182239893969616E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.7208099465065851E-2},{"$f":"T490*(Table2[[#This Row],[Growth_final]]+1)","v":5372.6662396313914}]
[41,490,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},439,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":53},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F491,H491,Table2[[#This Row],[Phasenlänge]]+H491)","v":491},13,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J491,K491+1,1)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.44566233246019105},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.7366362451108155E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.9392222022204391E-2},{"$f":"T491*(Table2[[#This Row],[Growth_final]]+1)","v":5107.2983158723155}]
[42,495,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-6.5824443972419489E-2},492,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":8},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F496,H496,Table2[[#This Row],[Phasenlänge]]+H496)","v":499},14,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J496,K496+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.74496644295302E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.74496644295302E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.4300791556728161E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-6.5824443972419489E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-9.2151095100243885E-2},{"$f":"T496*(Table2[[#This Row],[Growth_final]]+1)","v":4699.1373117117537}]
[42,500,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.964501476371594E-2},500,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":28},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F501,H501,Table2[[#This Row],[Phasenlänge]]+H501)","v":527},15,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J501,K501+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.6889632107024477E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.964501476371594E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.0930191981917257E-2},{"$f":"T501*(Table2[[#This Row],[Growth_final]]+1)","v":3440.0027462438334}]
[43,506,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.964501476371594E-2},500,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":28},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F507,H507,Table2[[#This Row],[Phasenlänge]]+H507)","v":527},15,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J507,K507+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0187541862023446E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.964501476371594E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.360040100641736E-2},{"$f":"T507*(Table2[[#This Row],[Growth_final]]+1)","v":4444.8661068121082}]
[43,507,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.964501476371594E-2},500,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":28},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F508,H508,Table2[[#This Row],[Phasenlänge]]+H508)","v":527},15,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J508,K508+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.2494859492803183E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.964501476371594E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.0114014685422887E-2},{"$f":"T508*(Table2[[#This Row],[Growth_final]]+1)","v":4756.5135142998706}]
[43,512,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.964501476371594E-2},500,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":28},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F513,H513,Table2[[#This Row],[Phasenlänge]]+H513)","v":527},15,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J513,K513+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.8631921824104261E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.964501476371594E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.1012766631484556E-2},{"$f":"T513*(Table2[[#This Row],[Growth_final]]+1)","v":4948.7847032465324}]
[44,517,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.964501476371594E-2},500,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":28},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F518,H518,Table2[[#This Row],[Phasenlänge]]+H518)","v":527},15,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J518,K518+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.31787649323041411},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.2153950033761074E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.964501476371594E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9773105226380778E-2},{"$f":"T518*(Table2[[#This Row],[Growth_final]]+1)","v":5905.5400040904724}]
[44,522,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.964501476371594E-2},500,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":28},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F523,H523,Table2[[#This Row],[Phasenlänge]]+H523)","v":527},15,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J523,K523+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.96265841009028352},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.964501476371594E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.3841451374133653E-3},{"$f":"T523*(Table2[[#This Row],[Growth_final]]+1)","v":6415.2163382497165}]
[44,523,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.964501476371594E-2},500,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":28},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F524,H524,Table2[[#This Row],[Phasenlänge]]+H524)","v":527},15,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J524,K524+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.51858272712103126},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.9698836413415428E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.964501476371594E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.7317991606035132E-2},{"$f":"T524*(Table2[[#This Row],[Growth_final]]+1)","v":6847.0758178589103}]
[44,528,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":5},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.964501476371594E-2},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F529,H529,Table2[[#This Row],[Phasenlänge]]+H529)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J529,K529+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.487491548343467E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.964501476371594E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2494070676054374E-2},{"$f":"T529*(Table2[[#This Row],[Growth_final]]+1)","v":7535.1458205719618}]
[45,533,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F534,H534,Table2[[#This Row],[Phasenlänge]]+H534)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J534,K534+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2430662168034141E-2},{"$f":"T534*(Table2[[#This Row],[Growth_final]]+1)","v":7364.8312633908299}]
[45,538,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F539,H539,Table2[[#This Row],[Phasenlänge]]+H539)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J539,K539+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.8008327550312275E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.598246797921604E-2},{"$f":"T539*(Table2[[#This Row],[Growth_final]]+1)","v":9076.3185879995563}]
[45,539,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F540,H540,Table2[[#This Row],[Phasenlänge]]+H540)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J540,K540+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.0403172504957166E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.2429032076053401E-2},{"$f":"T540*(Table2[[#This Row],[Growth_final]]+1)","v":8872.7455472568345}]
[46,546,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F547,H547,Table2[[#This Row],[Phasenlänge]]+H547)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J547,K547+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.7210884353741527E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.5185024782645291E-2},{"$f":"T547*(Table2[[#This Row],[Growth_final]]+1)","v":8636.7671522688397}]
[46,550,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F551,H551,Table2[[#This Row],[Phasenlänge]]+H551)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J551,K551+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.3333333333333419E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.3591929044296549E-3},{"$f":"T551*(Table2[[#This Row],[Growth_final]]+1)","v":8927.7500558757874}]
[47,555,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F556,H556,Table2[[#This Row],[Phasenlänge]]+H556)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J556,K556+1,1)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.3422818791946308E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.3422818791946308E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.6881720430107503E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.0662312471914515E-2},{"$f":"T556*(Table2[[#This Row],[Growth_final]]+1)","v":8890.2250588966326}]
[47,556,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F557,H557,Table2[[#This Row],[Phasenlänge]]+H557)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J557,K557+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.4619422572178546E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.6645282143274782E-2},{"$f":"T557*(Table2[[#This Row],[Growth_final]]+1)","v":8564.440253296154}]
[47,561,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F562,H562,Table2[[#This Row],[Phasenlänge]]+H562)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J562,K562+1,1)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.2153950033761074E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.0128090462664838E-2},{"$f":"T562*(Table2[[#This Row],[Growth_final]]+1)","v":9386.7351082333189}]
[48,566,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F567,H567,Table2[[#This Row],[Phasenlänge]]+H567)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J567,K567+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.87407883422033994},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.4129692832764569E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2103833261668333E-2},{"$f":"T567*(Table2[[#This Row],[Growth_final]]+1)","v":9728.1953881008831}]
[48,571,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F572,H572,Table2[[#This Row],[Phasenlänge]]+H572)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J572,K572+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.3378280906125789},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.6277833999355256E-2},{"$f":"T572*(Table2[[#This Row],[Growth_final]]+1)","v":10994.111465155249}]
[48,572,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F573,H573,Table2[[#This Row],[Phasenlänge]]+H573)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J573,K573+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.86370469792218041},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.3513513513513598E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.1487653942417362E-2},{"$f":"T573*(Table2[[#This Row],[Growth_final]]+1)","v":11230.349127722868}]
[49,577,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},{"$f":"VLOOKUP(B579,$AJ$3:$AJ$33,1,TRUE)","v":528},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F578,H578,Table2[[#This Row],[Phasenlänge]]+H578)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J578,K578+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.90551839764549447},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6944330130800997E-2},{"$f":"T578*(Table2[[#This Row],[Growth_final]]+1)","v":11561.565889171319}]
[49,582,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F583,H583,Table2[[#This Row],[Phasenlänge]]+H583)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J583,K583+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.43859592238264689},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.6277833999355256E-2},{"$f":"T583*(Table2[[#This Row],[Growth_final]]+1)","v":13205.837886651527}]
[49,587,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F588,H588,Table2[[#This Row],[Phasenlänge]]+H588)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J588,K588+1,1)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.4146342305343349},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9330650313021076E-2},{"$f":"T588*(Table2[[#This Row],[Growth_final]]+1)","v":12872.966767248659}]
[50,590,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F591,H591,Table2[[#This Row],[Phasenlänge]]+H591)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J591,K591+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.97301234184793306},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":32},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.4830287206266259E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.6856146777362495E-2},{"$f":"T591*(Table2[[#This Row],[Growth_final]]+1)","v":13236.31949827989}]
[50,594,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},528,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":68},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F595,H595,Table2[[#This Row],[Phasenlänge]]+H595)","v":595},16,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J595,K595+1,1)","v":33},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.91926136463917307},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":27},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.5901639344262279E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.7927498915358515E-2},{"$f":"T595*(Table2[[#This Row],[Growth_final]]+1)","v":12007.821063937588}]
[50,599,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-2.481235361445E-2},596,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":21},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F600,H600,Table2[[#This Row],[Phasenlänge]]+H600)","v":616},17,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J600,K600+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.4656895403064585E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-2.481235361445E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.1495108588610821E-2},{"$f":"T600*(Table2[[#This Row],[Growth_final]]+1)","v":11388.916882074651}]
[51,604,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-2.481235361445E-2},596,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":21},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F605,H605,Table2[[#This Row],[Phasenlänge]]+H605)","v":616},17,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J605,K605+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.5142065142065109E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-2.481235361445E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.8303851956518873E-2},{"$f":"T605*(Table2[[#This Row],[Growth_final]]+1)","v":10027.605396057816}]
[51,605,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-2.481235361445E-2},596,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":21},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F606,H606,Table2[[#This Row],[Phasenlänge]]+H606)","v":616},17,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J606,K606+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.3513513513513598E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-2.481235361445E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.3246996720326383E-3},{"$f":"T606*(Table2[[#This Row],[Growth_final]]+1)","v":9994.2666196862701}]
[51,610,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-2.481235361445E-2},596,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":21},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F611,H611,Table2[[#This Row],[Phasenlänge]]+H611)","v":616},17,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J611,K611+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.70322615519279674},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.7114093959731542E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.3513513513513598E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-2.481235361445E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.3246996720326383E-3},{"$f":"T611*(Table2[[#This Row],[Growth_final]]+1)","v":8969.8802783468873}]
[52,615,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-2.481235361445E-2},596,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":21},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F616,H616,Table2[[#This Row],[Phasenlänge]]+H616)","v":616},17,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J616,K616+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.71720325704974786},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-2.481235361445E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.6183085535841411E-3},{"$f":"T616*(Table2[[#This Row],[Growth_final]]+1)","v":8490.3335831145723}]
[52,620,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F621,H621,Table2[[#This Row],[Phasenlänge]]+H621)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J621,K621+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3756030323914628E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.1928607418784596E-2},{"$f":"T621*(Table2[[#This Row],[Growth_final]]+1)","v":10488.988617751822}]
[52,621,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F622,H622,Table2[[#This Row],[Phasenlänge]]+H622)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J622,K622+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0762656147271481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.2590079052401513E-2},{"$f":"T622*(Table2[[#This Row],[Growth_final]]+1)","v":10252.041535697068}]
[53,626,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F627,H627,Table2[[#This Row],[Phasenlänge]]+H627)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J627,K627+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.952908697898728E-2},{"$f":"T627*(Table2[[#This Row],[Growth_final]]+1)","v":12500.237523622238}]
[53,630,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F631,H631,Table2[[#This Row],[Phasenlänge]]+H631)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J631,K631+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.6282542730608629E-2},{"$f":"T631*(Table2[[#This Row],[Growth_final]]+1)","v":15369.17371439924}]
[54,637,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F638,H638,Table2[[#This Row],[Phasenlänge]]+H638)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J638,K638+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.4619422572178546E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.6446845477308578E-2},{"$f":"T638*(Table2[[#This Row],[Growth_final]]+1)","v":17139.001732642791}]
[54,638,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F639,H639,Table2[[#This Row],[Phasenlänge]]+H639)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J639,K639+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.3895747599451251E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.206832469432122E-2},{"$f":"T639*(Table2[[#This Row],[Growth_final]]+1)","v":18202.790857120999}]
[54,643,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F644,H644,Table2[[#This Row],[Phasenlänge]]+H644)","v":668},{"$f":"IF(F644=F645,I644,I644+1)","v":18},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J644,K644+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.44227117094151047},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.3677712800519704E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.5505135705649735E-2},{"$f":"T644*(Table2[[#This Row],[Growth_final]]+1)","v":19999.178155992493}]
[54,648,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F649,H649,Table2[[#This Row],[Phasenlänge]]+H649)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J649,K649+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.1661174559074049},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.1013734466971883E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.2841157372101915E-2},{"$f":"T649*(Table2[[#This Row],[Growth_final]]+1)","v":19156.64145278509}]
[55,653,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F654,H654,Table2[[#This Row],[Phasenlänge]]+H654)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J654,K654+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.75550242897427067},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.4875873798166728E-2},{"$f":"T654*(Table2[[#This Row],[Growth_final]]+1)","v":19991.215588651696}]
[55,654,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F655,H655,Table2[[#This Row],[Phasenlänge]]+H655)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J655,K655+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.90440955786571009},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.9530201342281879E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.0857538035961278E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.9030115130831247E-2},{"$f":"T655*(Table2[[#This Row],[Growth_final]]+1)","v":21571.123658228109}]
[55,659,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F660,H660,Table2[[#This Row],[Phasenlänge]]+H660)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J660,K660+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.90697969426363378},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.8631921824104261E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.0459344729234292E-2},{"$f":"T660*(Table2[[#This Row],[Growth_final]]+1)","v":22570.093151392739}]
[56,664,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},617,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":52},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F665,H665,Table2[[#This Row],[Phasenlänge]]+H665)","v":668},18,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J665,K665+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.48585400886892238},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.9473684210526327E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.1301107115656359E-2},{"$f":"T665*(Table2[[#This Row],[Growth_final]]+1)","v":21705.899799174062}]
[56,669,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":6},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0198436665966204E-2},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F670,H670,Table2[[#This Row],[Phasenlänge]]+H670)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J670,K670+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.6099151989563056E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0198436665966204E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.7926574894693088E-2},{"$f":"T670*(Table2[[#This Row],[Growth_final]]+1)","v":21744.432202415697}]
[56,670,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F671,H671,Table2[[#This Row],[Phasenlänge]]+H671)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J671,K671+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2430662168034141E-2},{"$f":"T671*(Table2[[#This Row],[Growth_final]]+1)","v":22449.618537207964}]
[57,674,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F675,H675,Table2[[#This Row],[Phasenlänge]]+H675)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J675,K675+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.4677437132200524E-2},{"$f":"T675*(Table2[[#This Row],[Growth_final]]+1)","v":21337.968449780434}]
[57,681,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F682,H682,Table2[[#This Row],[Phasenlänge]]+H682)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J682,K682+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.3872679045092826E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.5898538616189062E-2},{"$f":"T682*(Table2[[#This Row],[Growth_final]]+1)","v":23510.530691430144}]
[58,686,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F687,H687,Table2[[#This Row],[Phasenlänge]]+H687)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J687,K687+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.6277833999355256E-2},{"$f":"T687*(Table2[[#This Row],[Growth_final]]+1)","v":23163.415449221444}]
[58,687,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F688,H688,Table2[[#This Row],[Phasenlänge]]+H688)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J688,K688+1,1)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.5596572181938013E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.7622431753034249E-2},{"$f":"T688*(Table2[[#This Row],[Growth_final]]+1)","v":22523.585586808145}]
[58,692,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F693,H693,Table2[[#This Row],[Phasenlänge]]+H693)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J693,K693+1,1)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.5298558682223655E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.327269911112742E-2},{"$f":"T693*(Table2[[#This Row],[Growth_final]]+1)","v":26351.001858469681}]
[59,697,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F698,H698,Table2[[#This Row],[Phasenlänge]]+H698)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J698,K698+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.6099151989563056E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.8125011560659292E-2},{"$f":"T698*(Table2[[#This Row],[Growth_final]]+1)","v":28159.781550497784}]
[59,702,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F703,H703,Table2[[#This Row],[Phasenlänge]]+H703)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J703,K703+1,1)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.5142065142065109E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.3116205570968873E-2},{"$f":"T703*(Table2[[#This Row],[Growth_final]]+1)","v":30254.313063424852}]
[59,703,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F704,H704,Table2[[#This Row],[Phasenlänge]]+H704)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J704,K704+1,1)","v":35},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.6574202496532564E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.4548342925436328E-2},{"$f":"T704*(Table2[[#This Row],[Growth_final]]+1)","v":32509.721968650556}]
[59,708,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F709,H709,Table2[[#This Row],[Phasenlänge]]+H709)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J709,K709+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.23268007343687991},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.4935064935064957E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.6960924506161192E-2},{"$f":"T709*(Table2[[#This Row],[Growth_final]]+1)","v":32114.933796068901}]
[60,713,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F714,H714,Table2[[#This Row],[Phasenlänge]]+H714)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J714,K714+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.88927618497342109},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":32},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.8008327550312275E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.598246797921604E-2},{"$f":"T714*(Table2[[#This Row],[Growth_final]]+1)","v":32931.297544860405}]
[60,719,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F720,H720,Table2[[#This Row],[Phasenlänge]]+H720)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J720,K720+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.93841018093520001},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":35},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.2418725617685356E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.4444585188781591E-2},{"$f":"T720*(Table2[[#This Row],[Growth_final]]+1)","v":33497.857657616805}]
[60,720,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F721,H721,Table2[[#This Row],[Phasenlänge]]+H721)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J721,K721+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":8.989652480428989E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.659075224292609E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.4564892671829854E-2},{"$f":"T721*(Table2[[#This Row],[Growth_final]]+1)","v":35660.643242017068}]
[61,725,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F726,H726,Table2[[#This Row],[Phasenlänge]]+H726)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J726,K726+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.70902739935057735},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.1709633649932281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.9683774078836045E-2},{"$f":"T726*(Table2[[#This Row],[Growth_final]]+1)","v":36908.389273395864}]
[61,730,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F731,H731,Table2[[#This Row],[Phasenlänge]]+H731)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J731,K731+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.21967335133295662},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.8590878148400334E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6565018577304098E-2},{"$f":"T731*(Table2[[#This Row],[Growth_final]]+1)","v":36655.061862631002}]
[62,735,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F736,H736,Table2[[#This Row],[Phasenlänge]]+H736)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J736,K736+1,1)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.76362394428625247},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.9433310297166697E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.7407450726070461E-2},{"$f":"T736*(Table2[[#This Row],[Growth_final]]+1)","v":40659.217972829458}]
[62,736,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F737,H737,Table2[[#This Row],[Phasenlänge]]+H737)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J737,K737+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.70804482664936563},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.9895833333333481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.1921692904429717E-2},{"$f":"T737*(Table2[[#This Row],[Growth_final]]+1)","v":38548.12254350994}]
[62,741,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F742,H742,Table2[[#This Row],[Phasenlänge]]+H742)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J742,K742+1,1)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.44518059884219363},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.6890645586297843E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.8916505157394079E-2},{"$f":"T742*(Table2[[#This Row],[Growth_final]]+1)","v":41358.557841165173}]
[63,746,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},669,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":78},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F747,H747,Table2[[#This Row],[Phasenlänge]]+H747)","v":746},19,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J747,K747+1,1)","v":39},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.73777844418153748},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":27},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.6890645586297843E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.8916505157394079E-2},{"$f":"T747*(Table2[[#This Row],[Growth_final]]+1)","v":42467.557588327101}]
[63,751,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":7},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-8.1614097831554711E-2},747,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":6},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F752,H752,Table2[[#This Row],[Phasenlänge]]+H752)","v":752},20,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J752,K752+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":9.7639960254503499E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.343183344526544E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-8.1614097831554711E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-7.2296774058124402E-2},{"$f":"T752*(Table2[[#This Row],[Growth_final]]+1)","v":29990.022999035409}]
[63,752,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":7},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-8.1614097831554711E-2},747,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":6},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F753,H753,Table2[[#This Row],[Phasenlänge]]+H753)","v":752},20,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J753,K753+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.92808373641706066},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.1704095112285335E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-8.1614097831554711E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-0.10534405251493628},{"$f":"T753*(Table2[[#This Row],[Growth_final]]+1)","v":26830.752441300876}]
[64,759,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":7},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":2.3491014134823685E-2},753,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":22},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F760,H760,Table2[[#This Row],[Phasenlänge]]+H760)","v":774},21,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J760,K760+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.1704095112285335E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":2.3491014134823685E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.389405485578866E-4},{"$f":"T760*(Table2[[#This Row],[Growth_final]]+1)","v":36892.780679024909}]
[64,763,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":7},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":2.3491014134823685E-2},753,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":22},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F764,H764,Table2[[#This Row],[Phasenlänge]]+H764)","v":774},21,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J764,K764+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.0403172504957166E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":2.3491014134823685E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.0619820587702833E-3},{"$f":"T764*(Table2[[#This Row],[Growth_final]]+1)","v":45097.045801472523}]
[64,768,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":7},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":2.3491014134823685E-2},753,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":22},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F769,H769,Table2[[#This Row],[Phasenlänge]]+H769)","v":774},21,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J769,K769+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.31106341988289798},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.6889632107024477E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":2.3491014134823685E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.4776191353025001E-2},{"$f":"T769*(Table2[[#This Row],[Growth_final]]+1)","v":46290.643342481024}]
[65,769,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":7},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":2.3491014134823685E-2},{"$f":"VLOOKUP(B771,$AJ$3:$AJ$33,1,TRUE)","v":753},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":22},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F770,H770,Table2[[#This Row],[Phasenlänge]]+H770)","v":774},21,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J770,K770+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.66640270042679428},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":8.0862533692722671E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":2.3491014134823685E-2},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9551407932999716E-2},{"$f":"T770*(Table2[[#This Row],[Growth_final]]+1)","v":48121.503460800486}]
[65,774,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":7},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":2.3491014134823685E-2},753,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":22},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F775,H775,Table2[[#This Row],[Phasenlänge]]+H775)","v":774},21,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J775,K775+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.89876780648206356},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.7182175622542566E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":2.3491014134823685E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.5717021058815117E-2},{"$f":"T775*(Table2[[#This Row],[Growth_final]]+1)","v":53062.275819109695}]
[65,779,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},775,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":37},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F780,H780,Table2[[#This Row],[Phasenlänge]]+H780)","v":811},22,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J780,K780+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.6277833999355256E-2},{"$f":"T780*(Table2[[#This Row],[Growth_final]]+1)","v":57303.765338698227}]
[66,784,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},775,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":37},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F785,H785,Table2[[#This Row],[Phasenlänge]]+H785)","v":811},22,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J785,K785+1,1)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.0680907877169465E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.7067674482657011E-3},{"$f":"T785*(Table2[[#This Row],[Growth_final]]+1)","v":67130.512572915235}]
[66,785,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},775,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":37},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F786,H786,Table2[[#This Row],[Phasenlänge]]+H786)","v":811},22,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J786,K786+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.487491548343467E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.2849055912338434E-2},{"$f":"T786*(Table2[[#This Row],[Growth_final]]+1)","v":68664.381408117712}]
[66,790,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},775,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":37},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F791,H791,Table2[[#This Row],[Phasenlänge]]+H791)","v":811},22,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J791,K791+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3835800807535694E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.3357720509657334E-2},{"$f":"T791*(Table2[[#This Row],[Growth_final]]+1)","v":59690.253685010204}]
[67,795,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},775,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":37},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F796,H796,Table2[[#This Row],[Phasenlänge]]+H796)","v":811},22,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J796,K796+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.91490573680601839},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2430662168034141E-2},{"$f":"T796*(Table2[[#This Row],[Growth_final]]+1)","v":59518.495944000271}]
[67,800,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},775,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":37},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F801,H801,Table2[[#This Row],[Phasenlänge]]+H801)","v":811},22,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J801,K801+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.83221193148749395},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3547523427041055E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6193880861996588E-3},{"$f":"T801*(Table2[[#This Row],[Growth_final]]+1)","v":68711.572341338033}]
[67,803,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},775,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":37},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F804,H804,Table2[[#This Row],[Phasenlänge]]+H804)","v":811},22,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J804,K804+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.44141186877687721},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.3422818791946308E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.6809651474530849E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.2931752814506794E-3},{"$f":"T804*(Table2[[#This Row],[Growth_final]]+1)","v":69901.564851116549}]
[68,807,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},775,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":37},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F808,H808,Table2[[#This Row],[Phasenlänge]]+H808)","v":811},22,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J808,K808+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.2279725247039055},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.7182175622542566E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.9208035193638802E-2},{"$f":"T808*(Table2[[#This Row],[Growth_final]]+1)","v":70170.189202340582}]
[68,812,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-4.0390931656273943E-2},812,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":9},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F813,H813,Table2[[#This Row],[Phasenlänge]]+H813)","v":820},23,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J813,K813+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.5832766825289122E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-4.0390931656273943E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-6.5840244020810568E-3},{"$f":"T813*(Table2[[#This Row],[Growth_final]]+1)","v":72344.911825538002}]
[69,817,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-4.0390931656273943E-2},812,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":9},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F818,H818,Table2[[#This Row],[Phasenlänge]]+H818)","v":820},23,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J818,K818+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.40581641790786005},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.9895833333333481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-4.0390931656273943E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-9.231262456070366E-2},{"$f":"T818*(Table2[[#This Row],[Growth_final]]+1)","v":60247.900694637196}]
[69,818,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-4.0390931656273943E-2},812,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":9},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F819,H819,Table2[[#This Row],[Phasenlänge]]+H819)","v":820},23,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J819,K819+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":1.0109330702221975E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.5182239893969616E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-4.0390931656273943E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.7599031121339794E-2},{"$f":"T819*(Table2[[#This Row],[Growth_final]]+1)","v":56777.679987531395}]
[69,823,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.6264046357876483E-2},821,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":23},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F824,H824,Table2[[#This Row],[Phasenlänge]]+H824)","v":843},24,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J824,K824+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.3872679045092826E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.6264046357876483E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6550774168742084E-4},{"$f":"T824*(Table2[[#This Row],[Growth_final]]+1)","v":54969.183579334123}]
[69,828,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.6264046357876483E-2},821,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":23},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F829,H829,Table2[[#This Row],[Phasenlänge]]+H829)","v":843},24,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J829,K829+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.6264046357876483E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.5594696670897559E-2},{"$f":"T829*(Table2[[#This Row],[Growth_final]]+1)","v":71114.816923512932}]
[70,833,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.6264046357876483E-2},{"$f":"VLOOKUP(B835,$AJ$3:$AJ$33,1,TRUE)","v":821},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":23},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F834,H834,Table2[[#This Row],[Phasenlänge]]+H834)","v":843},24,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J834,K834+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.23907665838349579},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.6264046357876483E-2},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.8694708525910624E-2},{"$f":"T834*(Table2[[#This Row],[Growth_final]]+1)","v":77681.222576914617}]
[{"$f":"ROUNDUP(B836/12,0)","v":70},834,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.6264046357876483E-2},821,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":23},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F835,H835,Table2[[#This Row],[Phasenlänge]]+H835)","v":843},24,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J835,K835+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":1.2922434063100119E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2751677852348993E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.5832766825289122E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.6264046357876483E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.0070953612069369E-2},{"$f":"T835*(Table2[[#This Row],[Growth_final]]+1)","v":81570.795469092147}]
[70,839,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.6264046357876483E-2},821,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":23},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F840,H840,Table2[[#This Row],[Phasenlänge]]+H840)","v":843},24,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J840,K840+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.72098472073160758},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.3413816230718467E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.6264046357876483E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.28968051637084E-2},{"$f":"T840*(Table2[[#This Row],[Growth_final]]+1)","v":95764.741070168064}]
[71,843,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":8},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.6264046357876483E-2},821,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":23},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F844,H844,Table2[[#This Row],[Phasenlänge]]+H844)","v":843},24,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J844,K844+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.54437476462090451},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.1158100195185416E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.6264046357876483E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.6919913408405169E-2},{"$f":"T844*(Table2[[#This Row],[Growth_final]]+1)","v":93917.736684651405}]
[71,850,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F851,H851,Table2[[#This Row],[Phasenlänge]]+H851)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J851,K851+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.1704095112285335E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.3729954683381571E-2},{"$f":"T851*(Table2[[#This Row],[Growth_final]]+1)","v":102807.23821581455}]
[71,851,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F852,H852,Table2[[#This Row],[Phasenlänge]]+H852)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J852,K852+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":0},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.9741404289037643E-3},{"$f":"T852*(Table2[[#This Row],[Growth_final]]+1)","v":103627.03757045521}]
[72,856,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F857,H857,Table2[[#This Row],[Phasenlänge]]+H857)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J857,K857+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.1158100195185416E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.3183959766281652E-2},{"$f":"T857*(Table2[[#This Row],[Growth_final]]+1)","v":103881.90391776104}]
[72,861,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F862,H862,Table2[[#This Row],[Phasenlänge]]+H862)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J862,K862+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.0929112181693048E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.8903252610596812E-2},{"$f":"T862*(Table2[[#This Row],[Growth_final]]+1)","v":107948.95153326426}]
[73,866,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F867,H867,Table2[[#This Row],[Phasenlänge]]+H867)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J867,K867+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.9972752043596618E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.7946892472500382E-2},{"$f":"T867*(Table2[[#This Row],[Growth_final]]+1)","v":111725.7964789666}]
[73,867,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F868,H868,Table2[[#This Row],[Phasenlänge]]+H868)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J868,K868+1,1)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.9433310297166697E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.7407450726070461E-2},{"$f":"T868*(Table2[[#This Row],[Growth_final]]+1)","v":119256.94759995352}]
[73,872,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F873,H873,Table2[[#This Row],[Phasenlänge]]+H873)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J873,K873+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.7340067340069254E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.470814716291069E-2},{"$f":"T873*(Table2[[#This Row],[Growth_final]]+1)","v":130185.26420440216}]
[74,877,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F878,H878,Table2[[#This Row],[Phasenlänge]]+H878)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J878,K878+1,1)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.0403172504957166E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.2429032076053401E-2},{"$f":"T878*(Table2[[#This Row],[Growth_final]]+1)","v":151300.27408441136}]
[74,882,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F883,H883,Table2[[#This Row],[Phasenlänge]]+H883)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J883,K883+1,1)","v":39},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.343183344526544E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":9.3173237734303083E-3},{"$f":"T883*(Table2[[#This Row],[Growth_final]]+1)","v":143418.21632151556}]
[74,883,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F884,H884,Table2[[#This Row],[Phasenlänge]]+H884)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J884,K884+1,1)","v":40},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.8590878148400334E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6565018577304098E-2},{"$f":"T884*(Table2[[#This Row],[Growth_final]]+1)","v":148662.30606563558}]
[74,887,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F888,H888,Table2[[#This Row],[Phasenlänge]]+H888)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J888,K888+1,1)","v":44},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.9933554817275767E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.1959414388372003E-2},{"$f":"T888*(Table2[[#This Row],[Growth_final]]+1)","v":168014.19089866709}]
[75,894,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F895,H895,Table2[[#This Row],[Phasenlänge]]+H895)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J895,K895+1,1)","v":51},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.2049934296977676E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.4075793868073911E-2},{"$f":"T895*(Table2[[#This Row],[Growth_final]]+1)","v":171811.69162655965}]
[75,899,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F900,H900,Table2[[#This Row],[Phasenlänge]]+H900)","v":1025},{"$f":"IF(F900=F901,I900,I900+1)","v":25},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J900,K900+1,1)","v":56},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":5.3691275167785232E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.0796221322536992E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.8770361751440756E-2},{"$f":"T900*(Table2[[#This Row],[Growth_final]]+1)","v":193651.70269225101}]
[75,900,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F901,H901,Table2[[#This Row],[Phasenlänge]]+H901)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J901,K901+1,1)","v":57},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.6099151989563056E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.8125011560659292E-2},{"$f":"T901*(Table2[[#This Row],[Growth_final]]+1)","v":184332.21226144506}]
[76,905,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F906,H906,Table2[[#This Row],[Phasenlänge]]+H906)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J906,K906+1,1)","v":62},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0805369127516779E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0762656147271481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.2788515718367717E-2},{"$f":"T906*(Table2[[#This Row],[Growth_final]]+1)","v":165665.73476754982}]
[76,910,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F911,H911,Table2[[#This Row],[Phasenlänge]]+H911)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J911,K911+1,1)","v":67},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3756030323914628E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.1730170752818392E-2},{"$f":"T911*(Table2[[#This Row],[Growth_final]]+1)","v":196159.2490843375}]
[77,915,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F916,H916,Table2[[#This Row],[Phasenlänge]]+H916)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J916,K916+1,1)","v":72},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":9.4403236682401026E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.7414464097143867E-2},{"$f":"T916*(Table2[[#This Row],[Growth_final]]+1)","v":171660.75817692239}]
[77,916,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F917,H917,Table2[[#This Row],[Phasenlänge]]+H917)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J917,K917+1,1)","v":73},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3559764859568926E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.5585624430665161E-2},{"$f":"T917*(Table2[[#This Row],[Growth_final]]+1)","v":163835.49532518597}]
[77,921,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F922,H922,Table2[[#This Row],[Phasenlänge]]+H922)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J922,K922+1,1)","v":78},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.0338983050847359E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.8313123479751123E-2},{"$f":"T922*(Table2[[#This Row],[Growth_final]]+1)","v":164454.67412041783}]
[78,926,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F927,H927,Table2[[#This Row],[Phasenlänge]]+H927)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J927,K927+1,1)","v":83},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.8011049723756924E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.5985190152660689E-2},{"$f":"T927*(Table2[[#This Row],[Growth_final]]+1)","v":189600.7619425481}]
[78,932,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F933,H933,Table2[[#This Row],[Phasenlänge]]+H933)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J933,K933+1,1)","v":89},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.6889632107024477E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.2851772182013166E-3},{"$f":"T933*(Table2[[#This Row],[Growth_final]]+1)","v":183342.54553840452}]
[78,933,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F934,H934,Table2[[#This Row],[Phasenlänge]]+H934)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J934,K934+1,1)","v":90},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.3711911357340778E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.1686051786244542E-2},{"$f":"T934*(Table2[[#This Row],[Growth_final]]+1)","v":196485.64875249247}]
[79,938,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F939,H939,Table2[[#This Row],[Phasenlänge]]+H939)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J939,K939+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.26224816679860508},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.228758169934633E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.4313441270442566E-2},{"$f":"T939*(Table2[[#This Row],[Growth_final]]+1)","v":209413.60193435114}]
[79,943,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F944,H944,Table2[[#This Row],[Phasenlänge]]+H944)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J944,K944+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.7432125360920292},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":71},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.659075224292609E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.4564892671829854E-2},{"$f":"T944*(Table2[[#This Row],[Growth_final]]+1)","v":241758.47156732474}]
[79,948,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F949,H949,Table2[[#This Row],[Phasenlänge]]+H949)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J949,K949+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.49794586376154204},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":51},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.1476510067114093E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.3895747599451251E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.1869888028355016E-2},{"$f":"T949*(Table2[[#This Row],[Growth_final]]+1)","v":243319.00359584001}]
[80,949,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F950,H950,Table2[[#This Row],[Phasenlänge]]+H950)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J950,K950+1,1)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.44500213550154399},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":46},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9330650313021076E-2},{"$f":"T950*(Table2[[#This Row],[Growth_final]]+1)","v":252888.89824078072}]
[80,954,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F955,H955,Table2[[#This Row],[Phasenlänge]]+H955)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J955,K955+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.60263755021795529},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":61},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.74496644295302E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.5519125683060038E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.3493266111963802E-2},{"$f":"T955*(Table2[[#This Row],[Growth_final]]+1)","v":290011.75869352737}]
[80,959,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F960,H960,Table2[[#This Row],[Phasenlänge]]+H960)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J960,K960+1,1)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.56968697108437627},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":60},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.3422818791946308E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.6881720430107503E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.0662312471914515E-2},{"$f":"T960*(Table2[[#This Row],[Growth_final]]+1)","v":268391.76218022505}]
[81,964,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F965,H965,Table2[[#This Row],[Phasenlänge]]+H965)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J965,K965+1,1)","v":30},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.68776629975092318},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":67},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.1013734466971883E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.3039594038068119E-2},{"$f":"T965*(Table2[[#This Row],[Growth_final]]+1)","v":292995.54476351105}]
[81,965,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F966,H966,Table2[[#This Row],[Phasenlänge]]+H966)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J966,K966+1,1)","v":31},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.66188973993013789},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":65},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5029159901129305E-2},{"$f":"T966*(Table2[[#This Row],[Growth_final]]+1)","v":285662.11242330662}]
[81,970,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F971,H971,Table2[[#This Row],[Phasenlänge]]+H971)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J971,K971+1,1)","v":36},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.92280116241910493},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":83},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.4830287206266259E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.6856146777362495E-2},{"$f":"T971*(Table2[[#This Row],[Growth_final]]+1)","v":276979.93698262272}]
[82,976,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F977,H977,Table2[[#This Row],[Phasenlänge]]+H977)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J977,K977+1,1)","v":42},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.48731759561668808},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":50},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.2418725617685356E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.4444585188781591E-2},{"$f":"T977*(Table2[[#This Row],[Growth_final]]+1)","v":278015.01347921125}]
[82,981,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F982,H982,Table2[[#This Row],[Phasenlänge]]+H982)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J982,K982+1,1)","v":47},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.10648079883488093},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0187541862023446E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9553862427014197E-3},{"$f":"T982*(Table2[[#This Row],[Growth_final]]+1)","v":256946.84809275719}]
[82,982,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F983,H983,Table2[[#This Row],[Phasenlänge]]+H983)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J983,K983+1,1)","v":48},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.75648009395198168},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":73},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.659075224292609E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.4564892671829854E-2},{"$f":"T983*(Table2[[#This Row],[Growth_final]]+1)","v":273536.59376223106}]
[83,987,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F988,H988,Table2[[#This Row],[Phasenlänge]]+H988)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J988,K988+1,1)","v":53},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.25929706641909078},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":27},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":9.4403236682401026E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.7414464097143867E-2},{"$f":"T988*(Table2[[#This Row],[Growth_final]]+1)","v":280110.72593445616}]
[83,992,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F993,H993,Table2[[#This Row],[Phasenlänge]]+H993)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J993,K993+1,1)","v":58},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.88831659056625012},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":80},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.3872679045092826E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.5898538616189062E-2},{"$f":"T993*(Table2[[#This Row],[Growth_final]]+1)","v":275243.62236871989}]
[84,997,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F998,H998,Table2[[#This Row],[Phasenlänge]]+H998)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J998,K998+1,1)","v":63},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.69462888302992454},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":68},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.3711911357340778E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.1686051786244542E-2},{"$f":"T998*(Table2[[#This Row],[Growth_final]]+1)","v":281491.36360983318}]
[84,998,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F999,H999,Table2[[#This Row],[Phasenlänge]]+H999)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J999,K999+1,1)","v":64},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.75309965069087248},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":72},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-9.352037408149716E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3778969792459517E-3},{"$f":"T999*(Table2[[#This Row],[Growth_final]]+1)","v":281103.49751023139}]
[84,1003,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1004,H1004,Table2[[#This Row],[Phasenlänge]]+H1004)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1004,K1004+1,1)","v":69},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.30496674079112984},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":32},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.8461034708578987E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.0486894279675223E-2},{"$f":"T1004*(Table2[[#This Row],[Growth_final]]+1)","v":283296.63239728834}]
[84,1008,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1009,H1009,Table2[[#This Row],[Phasenlänge]]+H1009)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1009,K1009+1,1)","v":74},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.2928750629214063},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":30},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.2153950033761074E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.0128090462664838E-2},{"$f":"T1009*(Table2[[#This Row],[Growth_final]]+1)","v":325751.46369687148}]
[85,1013,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1014,H1014,Table2[[#This Row],[Phasenlänge]]+H1014)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1014,K1014+1,1)","v":79},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.17353254148211628},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.3413816230718467E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.6327588058319176E-3},{"$f":"T1014*(Table2[[#This Row],[Growth_final]]+1)","v":341670.12043356785}]
[85,1016,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1017,H1017,Table2[[#This Row],[Phasenlänge]]+H1017)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1017,K1017+1,1)","v":82},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":7.6891689152010501E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.760324983073791E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.5577390259641675E-2},{"$f":"T1017*(Table2[[#This Row],[Growth_final]]+1)","v":349909.88375902228}]
[85,1020,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},844,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1021,H1021,Table2[[#This Row],[Phasenlänge]]+H1021)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1021,K1021+1,1)","v":86},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.86645802485821788},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":79},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.487491548343467E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.2849055912338434E-2},{"$f":"T1021*(Table2[[#This Row],[Growth_final]]+1)","v":360732.48890867305}]
[86,1025,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},{"$f":"VLOOKUP(B1027,$AJ$3:$AJ$33,1,TRUE)","v":844},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":182},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1026,H1026,Table2[[#This Row],[Phasenlänge]]+H1026)","v":1025},25,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1026,K1026+1,1)","v":91},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.6391221332031497},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":64},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.3677712800519704E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.5703572371615939E-2},{"$f":"T1026*(Table2[[#This Row],[Growth_final]]+1)","v":405515.09489613352}]
[86,1030,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0336298090716252E-2},1026,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":13},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1031,H1031,Table2[[#This Row],[Phasenlänge]]+H1031)","v":1038},26,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1031,K1031+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0336298090716252E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.5747807973926173E-2},{"$f":"T1031*(Table2[[#This Row],[Growth_final]]+1)","v":380983.7220919386}]
[86,1031,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0336298090716252E-2},1026,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":13},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1032,H1032,Table2[[#This Row],[Phasenlänge]]+H1032)","v":1038},26,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1032,K1032+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.2742155525238736E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0336298090716252E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.0379997863426249E-2},{"$f":"T1032*(Table2[[#This Row],[Growth_final]]+1)","v":384938.33231325308}]
[87,1036,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-3.0336298090716252E-2},1026,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":13},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1037,H1037,Table2[[#This Row],[Phasenlänge]]+H1037)","v":1038},26,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1037,K1037+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.2517967995091186},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3559764859568926E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-3.0336298090716252E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-7.5921922521381413E-2},{"$f":"T1037*(Table2[[#This Row],[Growth_final]]+1)","v":331692.26661659556}]
[87,1041,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1042,H1042,Table2[[#This Row],[Phasenlänge]]+H1042)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1042,K1042+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.4093959731543624E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.7796161482462001E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-9.2274080871364017E-3},{"$f":"T1042*(Table2[[#This Row],[Growth_final]]+1)","v":306505.42101367778}]
[88,1046,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1047,H1047,Table2[[#This Row],[Phasenlänge]]+H1047)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1047,K1047+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.5978695073235683E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.5900583220899165E-3},{"$f":"T1047*(Table2[[#This Row],[Growth_final]]+1)","v":326011.4047676255}]
[88,1047,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1048,H1048,Table2[[#This Row],[Phasenlänge]]+H1048)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1048,K1048+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.760324983073791E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6172003226063509E-2},{"$f":"T1048*(Table2[[#This Row],[Growth_final]]+1)","v":337803.89035261353}]
[88,1052,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1053,H1053,Table2[[#This Row],[Phasenlänge]]+H1053)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1053,K1053+1,1)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.7248322147650999E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.760324983073791E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6172003226063509E-2},{"$f":"T1053*(Table2[[#This Row],[Growth_final]]+1)","v":405621.78856381867}]
[88,1056,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1057,H1057,Table2[[#This Row],[Phasenlänge]]+H1057)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1057,K1057+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.5298558682223655E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.3867312077549254E-2},{"$f":"T1057*(Table2[[#This Row],[Growth_final]]+1)","v":441841.22380119382}]
[89,1063,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1064,H1064,Table2[[#This Row],[Phasenlänge]]+H1064)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1064,K1064+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.58013856267740127},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.6238159675236785E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.4806913070562384E-2},{"$f":"T1064*(Table2[[#This Row],[Growth_final]]+1)","v":573418.88465108722}]
[89,1064,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1065,H1065,Table2[[#This Row],[Phasenlänge]]+H1065)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1065,K1065+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.84131334938844726},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.9518569463548934E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.8087322858874533E-2},{"$f":"T1065*(Table2[[#This Row],[Growth_final]]+1)","v":612461.44138370152}]
[90,1069,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1070,H1070,Table2[[#This Row],[Phasenlänge]]+H1070)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1070,K1070+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.64305453090469344},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8120805369127517E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.5596572181938013E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.7027818786612414E-2},{"$f":"T1070*(Table2[[#This Row],[Growth_final]]+1)","v":600345.57398841181}]
[90,1074,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":9},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":1.0594612966421835E-2},1039,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":38},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1075,H1075,Table2[[#This Row],[Phasenlänge]]+H1075)","v":1076},27,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1075,K1075+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.71616204620435975},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0187541862023446E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":1.0594612966421835E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.4549999209123254E-2},{"$f":"T1075*(Table2[[#This Row],[Growth_final]]+1)","v":618669.63881548354}]
[90,1079,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1077,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":25},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1080,H1080,Table2[[#This Row],[Phasenlänge]]+H1080)","v":1101},28,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1080,K1080+1,1)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.6084106064642425E-2},{"$f":"T1080*(Table2[[#This Row],[Growth_final]]+1)","v":703435.41723552917}]
[90,1080,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1077,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":25},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1081,H1081,Table2[[#This Row],[Phasenlänge]]+H1081)","v":1101},28,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1081,K1081+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6944330130800997E-2},{"$f":"T1081*(Table2[[#This Row],[Growth_final]]+1)","v":722389.01334322104}]
[91,1085,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1077,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":25},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1086,H1086,Table2[[#This Row],[Phasenlänge]]+H1086)","v":1101},28,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1086,K1086+1,1)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.0403172504957166E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.2429032076053401E-2},{"$f":"T1086*(Table2[[#This Row],[Growth_final]]+1)","v":707948.52303011832}]
[{"$f":"ROUNDUP(B1092/12,0)","v":91},1090,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1077,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":25},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1091,H1091,Table2[[#This Row],[Phasenlänge]]+H1091)","v":1101},28,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1091,K1091+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.64834916061434278},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":9},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9330650313021076E-2},{"$f":"T1091*(Table2[[#This Row],[Growth_final]]+1)","v":762608.84783690237}]
[92,1095,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1077,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":25},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1096,H1096,Table2[[#This Row],[Phasenlänge]]+H1096)","v":1101},28,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1096,K1096+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.80212815896377676},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.3711911357340778E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.1686051786244542E-2},{"$f":"T1096*(Table2[[#This Row],[Growth_final]]+1)","v":754372.80881290266}]
[92,1096,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1077,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":25},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1097,H1097,Table2[[#This Row],[Phasenlänge]]+H1097)","v":1101},28,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1097,K1097+1,1)","v":8},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.67120536749343762},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.1158100195185416E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.3183959766281652E-2},{"$f":"T1097*(Table2[[#This Row],[Growth_final]]+1)","v":714252.27570022037}]
[92,1100,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1077,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":25},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1101,H1101,Table2[[#This Row],[Phasenlänge]]+H1101)","v":1101},28,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1101,K1101+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.17167127501971624},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.5901639344262279E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.7927498915358515E-2},{"$f":"T1101*(Table2[[#This Row],[Growth_final]]+1)","v":757231.58012754912}]
[93,1107,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.899606168258583E-2},1102,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":15},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1108,H1108,Table2[[#This Row],[Phasenlänge]]+H1108)","v":1116},29,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1108,K1108+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.5142065142065109E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.899606168258583E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.4120143888383043E-2},{"$f":"T1108*(Table2[[#This Row],[Growth_final]]+1)","v":682161.15322095016}]
[93,1112,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.899606168258583E-2},1102,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":15},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1113,H1113,Table2[[#This Row],[Phasenlänge]]+H1113)","v":1116},29,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1113,K1113+1,1)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.32719736356300666},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.1543624161073827E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.1158100195185416E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.899606168258583E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-7.2180021448867482E-2},{"$f":"T1113*(Table2[[#This Row],[Growth_final]]+1)","v":679509.49183970958}]
[93,1113,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"L"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":-1.899606168258583E-2},1102,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":15},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1114,H1114,Table2[[#This Row],[Phasenlänge]]+H1114)","v":1116},29,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1114,K1114+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":9.0027659398912441E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.2008005336891281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":-1.899606168258583E-2},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.3029926590573346E-2},{"$f":"T1114*(Table2[[#This Row],[Growth_final]]+1)","v":663860.43812504329}]
[94,1118,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1119,H1119,Table2[[#This Row],[Phasenlänge]]+H1119)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1119,K1119+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.6490066225165476E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3365527997960758E-2},{"$f":"T1119*(Table2[[#This Row],[Growth_final]]+1)","v":667720.02504288522}]
[94,1123,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1124,H1124,Table2[[#This Row],[Phasenlänge]]+H1124)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1124,K1124+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.7581059966335095E-2},{"$f":"T1124*(Table2[[#This Row],[Growth_final]]+1)","v":688611.22528418596}]
[94,1128,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1129,H1129,Table2[[#This Row],[Phasenlänge]]+H1129)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1129,K1129+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.8631921824104261E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.5507383596899542E-2},{"$f":"T1129*(Table2[[#This Row],[Growth_final]]+1)","v":692531.6885673193}]
[95,1129,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1130,H1130,Table2[[#This Row],[Phasenlänge]]+H1130)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1130,K1130+1,1)","v":13},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.9433310297166697E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.2557848524371416E-2},{"$f":"T1130*(Table2[[#This Row],[Growth_final]]+1)","v":742780.29792471405}]
[95,1134,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1135,H1135,Table2[[#This Row],[Phasenlänge]]+H1135)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1135,K1135+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":7.3825503355704697E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.487491548343467E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.7999453710639388E-2},{"$f":"T1135*(Table2[[#This Row],[Growth_final]]+1)","v":834898.08299239853}]
[95,1139,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1140,H1140,Table2[[#This Row],[Phasenlänge]]+H1140)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1140,K1140+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.2561380225613714E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-9.4368419984089957E-3},{"$f":"T1140*(Table2[[#This Row],[Growth_final]]+1)","v":855311.57922240044}]
[96,1145,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1146,H1146,Table2[[#This Row],[Phasenlänge]]+H1146)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1146,K1146+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":2.3782178647397734E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.7210884353741527E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.0335422580946245E-2},{"$f":"T1146*(Table2[[#This Row],[Growth_final]]+1)","v":822054.95404712902}]
[96,1146,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1147,H1147,Table2[[#This Row],[Phasenlänge]]+H1147)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1147,K1147+1,1)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":6.8783897928965665E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.1013734466971883E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.7889196239767164E-2},{"$f":"T1147*(Table2[[#This Row],[Growth_final]]+1)","v":790907.9525733646}]
[96,1151,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1152,H1152,Table2[[#This Row],[Phasenlänge]]+H1152)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1152,K1152+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.40395397800848587},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.8183015141540433E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5058476914335714E-2},{"$f":"T1152*(Table2[[#This Row],[Growth_final]]+1)","v":803850.73648303002}]
[97,1156,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1157,H1157,Table2[[#This Row],[Phasenlänge]]+H1157)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1157,K1157+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.34920383536369826},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.2283737024221519E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.5408275251426238E-2},{"$f":"T1157*(Table2[[#This Row],[Growth_final]]+1)","v":831193.21231154667}]
[97,1161,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1162,H1162,Table2[[#This Row],[Phasenlänge]]+H1162)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1162,K1162+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.7451284584259783},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.3082145281737798E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.6206683508942517E-2},{"$f":"T1162*(Table2[[#This Row],[Growth_final]]+1)","v":928147.70338634227}]
[97,1162,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1163,H1163,Table2[[#This Row],[Phasenlänge]]+H1163)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1163,K1163+1,1)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.12162561659359805},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892617E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.5172413793103336E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.8296952020308055E-2},{"$f":"T1163*(Table2[[#This Row],[Growth_final]]+1)","v":991537.36255227844}]
[98,1167,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1168,H1168,Table2[[#This Row],[Phasenlänge]]+H1168)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1168,K1168+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.12659890436749122},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.2214765100671144E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.6574202496532564E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.9698740723737282E-2},{"$f":"T1168*(Table2[[#This Row],[Growth_final]]+1)","v":1139973.8546947688}]
[98,1172,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":10},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":"W"},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":5.1503977983009541E-3},1117,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":56},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1173,H1173,Table2[[#This Row],[Phasenlänge]]+H1173)","v":1172},30,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1173,K1173+1,1)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.4764589342873321},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":5.1503977983009541E-3},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.9827834930501478E-2},{"$f":"T1173*(Table2[[#This Row],[Growth_final]]+1)","v":1317544.4319433293}]
[99,1177,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1178,H1178,Table2[[#This Row],[Phasenlänge]]+H1178)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1178,K1178+1,1)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.2742155525238736E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.0716295954142501E-2},{"$f":"T1178*(Table2[[#This Row],[Growth_final]]+1)","v":1357748.4348248725}]
[99,1178,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1179,H1179,Table2[[#This Row],[Phasenlänge]]+H1179)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1179,K1179+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.9972752043596618E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.7946892472500382E-2},{"$f":"T1179*(Table2[[#This Row],[Growth_final]]+1)","v":1409270.7686858776}]
[99,1183,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1184,H1184,Table2[[#This Row],[Phasenlänge]]+H1184)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1184,K1184+1,1)","v":11},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.3082145281737798E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.1056285710641562E-2},{"$f":"T1184*(Table2[[#This Row],[Growth_final]]+1)","v":1573670.8439781324}]
[100,1189,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1190,H1190,Table2[[#This Row],[Phasenlänge]]+H1190)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1190,K1190+1,1)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.1704095112285335E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.3729954683381571E-2},{"$f":"T1190*(Table2[[#This Row],[Growth_final]]+1)","v":1785536.4909305624}]
[100,1194,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1195,H1195,Table2[[#This Row],[Phasenlänge]]+H1195)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1195,K1195+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.034969737727101E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.2009110166630865E-2},{"$f":"T1195*(Table2[[#This Row],[Growth_final]]+1)","v":1823599.6296270753}]
[100,1195,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1196,H1196,Table2[[#This Row],[Phasenlänge]]+H1196)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1196,K1196+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.2341597796143224E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.0315738225046989E-2},{"$f":"T1196*(Table2[[#This Row],[Growth_final]]+1)","v":1933591.3875149547}]
[100,1200,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1201,H1201,Table2[[#This Row],[Phasenlänge]]+H1201)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1201,K1201+1,1)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.9972752043596618E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.7946892472500382E-2},{"$f":"T1201*(Table2[[#This Row],[Growth_final]]+1)","v":1854962.1981687325}]
[101,1205,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1206,H1206,Table2[[#This Row],[Phasenlänge]]+H1206)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1206,K1206+1,1)","v":33},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.1709633649932281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.9683774078836045E-2},{"$f":"T1206*(Table2[[#This Row],[Growth_final]]+1)","v":1925007.02111845}]
[101,1210,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1211,H1211,Table2[[#This Row],[Phasenlänge]]+H1211)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1211,K1211+1,1)","v":38},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.8008327550312275E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.598246797921604E-2},{"$f":"T1211*(Table2[[#This Row],[Growth_final]]+1)","v":1909315.8939314296}]
[101,1211,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1212,H1212,Table2[[#This Row],[Phasenlänge]]+H1212)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1212,K1212+1,1)","v":39},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.8011049723756924E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.5985190152660689E-2},{"$f":"T1212*(Table2[[#This Row],[Growth_final]]+1)","v":2035302.4662539924}]
[102,1216,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1217,H1217,Table2[[#This Row],[Phasenlänge]]+H1217)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1217,K1217+1,1)","v":44},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.9972752043596618E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.7946892472500382E-2},{"$f":"T1217*(Table2[[#This Row],[Growth_final]]+1)","v":2189459.2646792876}]
[102,1221,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1222,H1222,Table2[[#This Row],[Phasenlänge]]+H1222)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1222,K1222+1,1)","v":49},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.7182175622542566E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.9208035193638802E-2},{"$f":"T1222*(Table2[[#This Row],[Growth_final]]+1)","v":2333577.6422619415}]
[103,1226,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1227,H1227,Table2[[#This Row],[Phasenlänge]]+H1227)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1227,K1227+1,1)","v":54},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.2008005336891281E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.0338649079875166E-3},{"$f":"T1227*(Table2[[#This Row],[Growth_final]]+1)","v":2229755.691780935}]
[103,1229,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1230,H1230,Table2[[#This Row],[Phasenlänge]]+H1230)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1230,K1230+1,1)","v":57},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3835800807535694E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.3357720509657334E-2},{"$f":"T1230*(Table2[[#This Row],[Growth_final]]+1)","v":2383014.4542726604}]
[103,1233,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1234,H1234,Table2[[#This Row],[Phasenlänge]]+H1234)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1234,K1234+1,1)","v":61},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5029159901129305E-2},{"$f":"T1234*(Table2[[#This Row],[Growth_final]]+1)","v":2068908.7375799294}]
[104,1238,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1239,H1239,Table2[[#This Row],[Phasenlänge]]+H1239)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1239,K1239+1,1)","v":66},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6944330130800997E-2},{"$f":"T1239*(Table2[[#This Row],[Growth_final]]+1)","v":2369458.4595739758}]
[104,1243,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1244,H1244,Table2[[#This Row],[Phasenlänge]]+H1244)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1244,K1244+1,1)","v":71},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.3413816230718467E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.6327588058319176E-3},{"$f":"T1244*(Table2[[#This Row],[Growth_final]]+1)","v":2505209.302283301}]
[104,1244,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1245,H1245,Table2[[#This Row],[Phasenlänge]]+H1245)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1245,K1245+1,1)","v":72},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.8791946308724831E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.8303693570451491E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.6277833999355256E-2},{"$f":"T1245*(Table2[[#This Row],[Growth_final]]+1)","v":2621144.9625080083}]
[105,1249,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1250,H1250,Table2[[#This Row],[Phasenlänge]]+H1250)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"unten"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1250,K1250+1,1)","v":77},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":false},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3835800807535694E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.3357720509657334E-2},{"$f":"T1250*(Table2[[#This Row],[Growth_final]]+1)","v":3009999.4042387893}]
[105,1254,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1255,H1255,Table2[[#This Row],[Phasenlänge]]+H1255)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1255,K1255+1,1)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.22566857985565647},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":19},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3547523427041055E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6193880861996588E-3},{"$f":"T1255*(Table2[[#This Row],[Growth_final]]+1)","v":3479601.3293558718}]
[105,1259,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1260,H1260,Table2[[#This Row],[Phasenlänge]]+H1260)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1260,K1260+1,1)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.36855475204297394},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4161073825503355E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.9518569463548934E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.7492709892452698E-2},{"$f":"T1260*(Table2[[#This Row],[Growth_final]]+1)","v":3563299.7686895961}]
[105,1260,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1261,H1261,Table2[[#This Row],[Phasenlänge]]+H1261)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1261,K1261+1,1)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.75830510846440147},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":57},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3547523427041055E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6193880861996588E-3},{"$f":"T1261*(Table2[[#This Row],[Growth_final]]+1)","v":3572633.4336512601}]
[106,1265,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1266,H1266,Table2[[#This Row],[Phasenlänge]]+H1266)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1266,K1266+1,1)","v":12},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.73447397819593119},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":53},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.4129692832764569E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2103833261668333E-2},{"$f":"T1266*(Table2[[#This Row],[Growth_final]]+1)","v":3727325.542347651}]
[106,1269,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1270,H1270,Table2[[#This Row],[Phasenlänge]]+H1270)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1270,K1270+1,1)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.77711278147940654},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":59},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.7516778523489934E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.659075224292609E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.4564892671829854E-2},{"$f":"T1270*(Table2[[#This Row],[Growth_final]]+1)","v":4085467.9923793417}]
[107,1273,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1274,H1274,Table2[[#This Row],[Phasenlänge]]+H1274)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1274,K1274+1,1)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.42370933618041939},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":27},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.8970189701897233E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6944330130800997E-2},{"$f":"T1274*(Table2[[#This Row],[Growth_final]]+1)","v":3972038.0883845645}]
[107,1274,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1275,H1275,Table2[[#This Row],[Phasenlänge]]+H1275)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1275,K1275+1,1)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":1.5384970882907467E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":1},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.2561380225613714E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.458723979670995E-2},{"$f":"T1275*(Table2[[#This Row],[Growth_final]]+1)","v":3914097.0163076334}]
[107,1275,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1276,H1276,Table2[[#This Row],[Phasenlänge]]+H1276)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1276,K1276+1,1)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.77046684991988112},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":58},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.1095890410958846E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.9070030839862611E-2},{"$f":"T1276*(Table2[[#This Row],[Growth_final]]+1)","v":4106161.8776080632}]
[107,1276,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1277,H1277,Table2[[#This Row],[Phasenlänge]]+H1277)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1277,K1277+1,1)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":6.9248427027740145E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":6},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.9100529100529071E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.1126388671625307E-2},{"$f":"T1277*(Table2[[#This Row],[Growth_final]]+1)","v":4019413.5058331043}]
[107,1277,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1278,H1278,Table2[[#This Row],[Phasenlänge]]+H1278)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1278,K1278+1,1)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.70833472135652942},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":51},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.2341597796143224E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.0315738225046989E-2},{"$f":"T1278*(Table2[[#This Row],[Growth_final]]+1)","v":4261847.3986691525}]
[107,1278,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1279,H1279,Table2[[#This Row],[Phasenlänge]]+H1279)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1279,K1279+1,1)","v":25},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.81119081804726834},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":64},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.9895833333333481E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.1921692904429717E-2},{"$f":"T1279*(Table2[[#This Row],[Growth_final]]+1)","v":4040565.06682991}]
[107,1279,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1280,H1280,Table2[[#This Row],[Phasenlänge]]+H1280)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1280,K1280+1,1)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.15793564117950831},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":14},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.8183015141540433E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.0208874712636669E-2},{"$f":"T1280*(Table2[[#This Row],[Growth_final]]+1)","v":3918504.1429577889}]
[107,1280,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1281,H1281,Table2[[#This Row],[Phasenlänge]]+H1281)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1281,K1281+1,1)","v":27},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.96344513529928621},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":79},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.214765100671141E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.3335521996060389E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.5361381567156625E-2},{"$f":"T1281*(Table2[[#This Row],[Growth_final]]+1)","v":3779940.4227861743}]
[107,1281,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},{"$f":"VLOOKUP(B1283,$AJ$3:$AJ$33,1,TRUE)","v":1173},{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1282,H1282,Table2[[#This Row],[Phasenlänge]]+H1282)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1282,K1282+1,1)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.74516192772218282},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":55},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.3082145281737798E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},{"$f":"$W$6","v":7.9741404289037643E-3},{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.1056285710641562E-2},{"$f":"T1282*(Table2[[#This Row],[Growth_final]]+1)","v":3897331.3325254251}]
[{"$f":"ROUNDUP(B1284/12,0)","v":107},1282,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1283,H1283,Table2[[#This Row],[Phasenlänge]]+H1283)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1283,K1283+1,1)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.87438967913907351},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":71},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.343183344526544E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":9.3173237734303083E-3},{"$f":"T1283*(Table2[[#This Row],[Growth_final]]+1)","v":3933644.0304028993}]
[107,1283,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1284,H1284,Table2[[#This Row],[Phasenlänge]]+H1284)","v":1334},{"$f":"IF(F1284=F1285,I1284,I1284+1)","v":31},{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1284,K1284+1,1)","v":30},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.36451255592654708},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":24},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.2283737024221519E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.0257877453125284E-2},{"$f":"T1284*(Table2[[#This Row],[Growth_final]]+1)","v":4210013.5106351636}]
[107,1284,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1285,H1285,Table2[[#This Row],[Phasenlänge]]+H1285)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1285,K1285+1,1)","v":31},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.40525268182746843},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":26},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":8.0536912751677861E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.5978695073235683E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-8.0045546443319182E-3},{"$f":"T1285*(Table2[[#This Row],[Growth_final]]+1)","v":4176314.2274359087}]
[108,1285,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1286,H1286,Table2[[#This Row],[Phasenlänge]]+H1286)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1286,K1286+1,1)","v":32},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.16774280980156642},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":15},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.8109965635738661E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.6084106064642425E-2},{"$f":"T1286*(Table2[[#This Row],[Growth_final]]+1)","v":4410539.0775266998}]
[108,1286,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1287,H1287,Table2[[#This Row],[Phasenlänge]]+H1287)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1287,K1287+1,1)","v":33},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.89386001371293045},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":73},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8859060402684565E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.6099151989563056E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.8125011560659292E-2},{"$f":"T1287*(Table2[[#This Row],[Growth_final]]+1)","v":4198281.833431988}]
[108,1287,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1288,H1288,Table2[[#This Row],[Phasenlänge]]+H1288)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1288,K1288+1,1)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.81917301891354644},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":65},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.343183344526544E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":9.3173237734303083E-3},{"$f":"T1288*(Table2[[#This Row],[Growth_final]]+1)","v":4237398.5845661843}]
[108,1288,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1289,H1289,Table2[[#This Row],[Phasenlänge]]+H1289)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1289,K1289+1,1)","v":35},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.34092265921356768},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":22},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0187541862023446E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9553862427014197E-3},{"$f":"T1289*(Table2[[#This Row],[Growth_final]]+1)","v":4254159.1326324195}]
[108,1289,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1290,H1290,Table2[[#This Row],[Phasenlänge]]+H1290)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1290,K1290+1,1)","v":36},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.4683291844008588},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":30},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.5436241610738255E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.1356509884117312E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9330650313021076E-2},{"$f":"T1290*(Table2[[#This Row],[Growth_final]]+1)","v":4421477.9778539306}]
[108,1290,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1291,H1291,Table2[[#This Row],[Phasenlänge]]+H1291)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1291,K1291+1,1)","v":37},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.94962071844802287},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":76},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.4935064935064957E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.6960924506161192E-2},{"$f":"T1291*(Table2[[#This Row],[Growth_final]]+1)","v":4169626.5045517385}]
[108,1291,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1292,H1292,Table2[[#This Row],[Phasenlänge]]+H1292)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1292,K1292+1,1)","v":38},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.8658556699847848},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":70},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.034969737727101E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.2009110166630865E-2},{"$f":"T1292*(Table2[[#This Row],[Growth_final]]+1)","v":4219700.0085986042}]
[108,1292,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1293,H1293,Table2[[#This Row],[Phasenlänge]]+H1293)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1293,K1293+1,1)","v":39},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":4.0675333993769103E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3756030323914628E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.1730170752818392E-2},{"$f":"T1293*(Table2[[#This Row],[Growth_final]]+1)","v":4480182.8106550649}]
[108,1293,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1294,H1294,Table2[[#This Row],[Phasenlänge]]+H1294)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1294,K1294+1,1)","v":40},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.30295460152480747},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":21},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.087248322147651E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.3711911357340778E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":7.1686051786244542E-2},{"$f":"T1294*(Table2[[#This Row],[Growth_final]]+1)","v":4801349.4276315263}]
[108,1294,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1295,H1295,Table2[[#This Row],[Phasenlänge]]+H1295)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1295,K1295+1,1)","v":41},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.49713033169497811},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":37},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.0134228187919462E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.1095890410958846E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.9070030839862611E-2},{"$f":"T1295*(Table2[[#This Row],[Growth_final]]+1)","v":5036951.7921183622}]
[108,1295,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1296,H1296,Table2[[#This Row],[Phasenlänge]]+H1296)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1296,K1296+1,1)","v":42},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.2309947532639931},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":20},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.4830287206266259E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.6856146777362495E-2},{"$f":"T1296*(Table2[[#This Row],[Growth_final]]+1)","v":4800939.6396363648}]
[108,1296,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1297,H1297,Table2[[#This Row],[Phasenlänge]]+H1297)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1297,K1297+1,1)","v":43},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.1744213694231771},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":17},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.2742155525238736E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.0716295954142501E-2},{"$f":"T1297*(Table2[[#This Row],[Growth_final]]+1)","v":4996416.1188617731}]
[109,1297,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1298,H1298,Table2[[#This Row],[Phasenlänge]]+H1298)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1298,K1298+1,1)","v":44},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.10106454892870287},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":10},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.8187919463087248E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.4830287206266259E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.6856146777362495E-2},{"$f":"T1298*(Table2[[#This Row],[Growth_final]]+1)","v":4762303.3118356057}]
[109,1298,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1299,H1299,Table2[[#This Row],[Phasenlänge]]+H1299)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1299,K1299+1,1)","v":45},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.84917335117625603},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":68},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.2080536912751677E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.4456521739130377E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.2430662168034141E-2},{"$f":"T1299*(Table2[[#This Row],[Growth_final]]+1)","v":4916747.9616834568}]
[109,1299,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1300,H1300,Table2[[#This Row],[Phasenlänge]]+H1300)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1300,K1300+1,1)","v":46},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.99628661288447995},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":80},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.3677712800519704E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.5703572371615939E-2},{"$f":"T1300*(Table2[[#This Row],[Growth_final]]+1)","v":4642867.5357668269}]
[109,1300,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1301,H1301,Table2[[#This Row],[Phasenlänge]]+H1301)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1301,K1301+1,1)","v":47},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.36222440968545122},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":23},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.9738219895287927E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.1764079466384163E-2},{"$f":"T1301*(Table2[[#This Row],[Growth_final]]+1)","v":4448962.4470511656}]
[109,1301,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1302,H1302,Table2[[#This Row],[Phasenlänge]]+H1302)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1302,K1302+1,1)","v":48},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.57519597374706422},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":44},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.9100529100529071E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.1126388671625307E-2},{"$f":"T1302*(Table2[[#This Row],[Growth_final]]+1)","v":4354971.9372092979}]
[109,1302,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1303,H1303,Table2[[#This Row],[Phasenlänge]]+H1303)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1303,K1303+1,1)","v":49},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.53275928866974309},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":41},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.0268456375838931E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-8.0213903743314718E-3},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.7249945427707551E-5},{"$f":"T1303*(Table2[[#This Row],[Growth_final]]+1)","v":4354766.1650229255}]
[109,1303,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1304,H1304,Table2[[#This Row],[Phasenlänge]]+H1304)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1304,K1304+1,1)","v":50},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.51253480555098152},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":38},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.2885906040268455E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.3677712800519704E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.5703572371615939E-2},{"$f":"T1304*(Table2[[#This Row],[Growth_final]]+1)","v":4112190.1327881063}]
[109,1304,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1305,H1305,Table2[[#This Row],[Phasenlänge]]+H1305)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1305,K1305+1,1)","v":51},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.74893840147528701},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":56},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.0201342281879196E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.8631921824104261E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.0657781395200496E-2},{"$f":"T1305*(Table2[[#This Row],[Growth_final]]+1)","v":3903875.7039858261}]
[109,1305,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1306,H1306,Table2[[#This Row],[Phasenlänge]]+H1306)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1306,K1306+1,1)","v":52},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":7.2946347688376822E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":7},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.4677437132200524E-2},{"$f":"T1306*(Table2[[#This Row],[Growth_final]]+1)","v":4117329.6223624363}]
[109,1306,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1307,H1307,Table2[[#This Row],[Phasenlänge]]+H1307)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1307,K1307+1,1)","v":53},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.62477152776895772},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":48},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.0338983050847359E-2},{"$f":"IFERROR(_xlfn.IFS(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1)),0)","v":0},7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.8313123479751123E-2},{"$f":"T1307*(Table2[[#This Row],[Growth_final]]+1)","v":4233904.0843672212}]
[109,1307,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1308,H1308,Table2[[#This Row],[Phasenlänge]]+H1308)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1308,K1308+1,1)","v":54},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.78603616444163482},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":61},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.4129692832764569E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2103833261668333E-2},{"$f":"T1308*(Table2[[#This Row],[Growth_final]]+1)","v":4412167.6759813149}]
[109,1308,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1309,H1309,Table2[[#This Row],[Phasenlänge]]+H1309)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1309,K1309+1,1)","v":55},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.53750211673144255},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":42},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3835800807535694E-3},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.3357720509657334E-2},{"$f":"T1309*(Table2[[#This Row],[Growth_final]]+1)","v":4471104.1786388177}]
[110,1309,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1310,H1310,Table2[[#This Row],[Phasenlänge]]+H1310)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1310,K1310+1,1)","v":56},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.6169049443482385},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":47},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.5503355704697986E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.9738219895287927E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-4.1764079466384163E-2},{"$f":"T1310*(Table2[[#This Row],[Growth_final]]+1)","v":4284372.6284196638}]
[110,1310,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1311,H1311,Table2[[#This Row],[Phasenlänge]]+H1311)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1311,K1311+1,1)","v":57},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.47032187685995908},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":31},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.8183015141540433E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.0208874712636669E-2},{"$f":"T1311*(Table2[[#This Row],[Growth_final]]+1)","v":4154946.5524654845}]
[110,1311,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1312,H1312,Table2[[#This Row],[Phasenlänge]]+H1312)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1312,K1312+1,1)","v":58},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.74484996376878487},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":54},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.0402684563758387E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.2153950033761074E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.0128090462664838E-2},{"$f":"T1312*(Table2[[#This Row],[Growth_final]]+1)","v":4238577.692541047}]
[110,1312,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1313,H1313,Table2[[#This Row],[Phasenlänge]]+H1313)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1313,K1313+1,1)","v":59},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.95237732887719961},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":77},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.6845637583892616E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-5.3547523427041055E-3},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.6193880861996588E-3},{"$f":"T1313*(Table2[[#This Row],[Growth_final]]+1)","v":4249680.172451321}]
[110,1313,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1314,H1314,Table2[[#This Row],[Phasenlänge]]+H1314)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1314,K1314+1,1)","v":60},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.49680180520870365},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":36},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.4832214765100672E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.0929112181693048E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.8903252610596812E-2},{"$f":"T1314*(Table2[[#This Row],[Growth_final]]+1)","v":4500000.1571634654}]
[110,1314,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1315,H1315,Table2[[#This Row],[Phasenlänge]]+H1315)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1315,K1315+1,1)","v":61},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.48235121685401727},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":33},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.1248339973439667E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3274199544535903E-2},{"$f":"T1315*(Table2[[#This Row],[Growth_final]]+1)","v":4440266.2571268342}]
[110,1315,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1316,H1316,Table2[[#This Row],[Phasenlänge]]+H1316)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1316,K1316+1,1)","v":62},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.70265819629060622},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":50},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":9.3959731543624154E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.8617021276595813E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.0642880847692049E-2},{"$f":"T1316*(Table2[[#This Row],[Growth_final]]+1)","v":4393009.0324202059}]
[110,1316,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1317,H1317,Table2[[#This Row],[Phasenlänge]]+H1317)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1317,K1317+1,1)","v":63},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.79819269564316087},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":62},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.0738255033557046E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.1709633649932281E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":2.9683774078836045E-2},{"$f":"T1317*(Table2[[#This Row],[Growth_final]]+1)","v":4523410.1200648537}]
[110,1317,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1318,H1318,Table2[[#This Row],[Phasenlänge]]+H1318)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1318,K1318+1,1)","v":64},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":3.7295701518376689E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.9972752043596618E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.7946892472500382E-2},{"$f":"T1318*(Table2[[#This Row],[Growth_final]]+1)","v":4695059.4774999749}]
[110,1318,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1319,H1319,Table2[[#This Row],[Phasenlänge]]+H1319)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1319,K1319+1,1)","v":65},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":5.8268470156151109E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":5},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.1704095112285335E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.3729954683381571E-2},{"$f":"T1319*(Table2[[#This Row],[Growth_final]]+1)","v":4583645.9288631193}]
[110,1319,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1320,H1320,Table2[[#This Row],[Phasenlänge]]+H1320)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1320,K1320+1,1)","v":66},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.52829785828788545},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":40},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.0134228187919465E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.0187541862023446E-3},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.9553862427014197E-3},{"$f":"T1320*(Table2[[#This Row],[Growth_final]]+1)","v":4601776.0189115582}]
[110,1320,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1321,H1321,Table2[[#This Row],[Phasenlänge]]+H1321)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1321,K1321+1,1)","v":67},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.45846259797254774},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":29},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.0067114093959731E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-1.9933554817275767E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.1959414388372003E-2},{"$f":"T1321*(Table2[[#This Row],[Growth_final]]+1)","v":4546741.4725789223}]
[111,1321,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1322,H1322,Table2[[#This Row],[Phasenlänge]]+H1322)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1322,K1322+1,1)","v":68},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.48476508991707001},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":34},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.4129692832764569E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.2103833261668333E-2},{"$f":"T1322*(Table2[[#This Row],[Growth_final]]+1)","v":4738176.7174242977}]
[111,1322,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1323,H1323,Table2[[#This Row],[Phasenlänge]]+H1323)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1323,K1323+1,1)","v":69},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.16872877861193292},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":16},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-3.3557046979865771E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":6.7340067340069254E-3},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":1.470814716291069E-2},{"$f":"T1323*(Table2[[#This Row],[Growth_final]]+1)","v":4807866.5178680513}]
[111,1323,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1324,H1324,Table2[[#This Row],[Phasenlänge]]+H1324)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1324,K1324+1,1)","v":70},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.22548927240598637},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":18},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.1409395973154362E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":2.3082145281737798E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":3.1056285710641562E-2},{"$f":"T1324*(Table2[[#This Row],[Growth_final]]+1)","v":4957180.9941055886}]
[111,1324,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1325,H1325,Table2[[#This Row],[Phasenlänge]]+H1325)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1325,K1325+1,1)","v":71},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.86060024584054151},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":69},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-6.711409395973154E-4},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":1.343183344526544E-3},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":9.3173237734303083E-3},{"$f":"T1325*(Table2[[#This Row],[Growth_final]]+1)","v":5003368.6544311652}]
[111,1325,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1326,H1326,Table2[[#This Row],[Phasenlänge]]+H1326)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1326,K1326+1,1)","v":72},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.4851595591023059},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":35},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":4.6979865771812077E-3},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-9.352037408149716E-3},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.3778969792459517E-3},{"$f":"T1326*(Table2[[#This Row],[Growth_final]]+1)","v":4996474.5278761704}]
[111,1326,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1327,H1327,Table2[[#This Row],[Phasenlänge]]+H1327)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1327,K1327+1,1)","v":73},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.99856442543696822},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":81},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.6778523489932886E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.300330033003307E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.5029159901129305E-2},{"$f":"T1327*(Table2[[#This Row],[Growth_final]]+1)","v":4871416.9679760383}]
[111,1327,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1328,H1328,Table2[[#This Row],[Phasenlänge]]+H1328)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1328,K1328+1,1)","v":74},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.8460782551584044},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":67},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":2.3489932885906041E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-4.5901639344262279E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.7927498915358515E-2},{"$f":"T1328*(Table2[[#This Row],[Growth_final]]+1)","v":4686656.306206868}]
[111,1328,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1329,H1329,Table2[[#This Row],[Phasenlänge]]+H1329)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1329,K1329+1,1)","v":75},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.92406203651755336},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":75},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.3422818791946308E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.6490066225165476E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-1.8515925796261712E-2},{"$f":"T1329*(Table2[[#This Row],[Growth_final]]+1)","v":4599878.5258085597}]
[111,1329,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1330,H1330,Table2[[#This Row],[Phasenlänge]]+H1330)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1330,K1330+1,1)","v":76},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.77975356049843081},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":60},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.2818791946308724E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":4.6703296703296759E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":5.4677437132200524E-2},{"$f":"T1330*(Table2[[#This Row],[Growth_final]]+1)","v":4851388.0947192162}]
[111,1330,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1331,H1331,Table2[[#This Row],[Phasenlänge]]+H1331)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1331,K1331+1,1)","v":77},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.47799410253555452},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":32},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-2.6174496644295303E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":5.3756030323914628E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":6.1730170752818392E-2},{"$f":"T1331*(Table2[[#This Row],[Growth_final]]+1)","v":5150865.1101944242}]
[111,1331,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1332,H1332,Table2[[#This Row],[Phasenlänge]]+H1332)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1332,K1332+1,1)","v":78},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.44186736474726274},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":28},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.4765100671140939E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-2.9100529100529071E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-2.1126388671625307E-2},{"$f":"T1332*(Table2[[#This Row],[Growth_final]]+1)","v":5042045.931881343}]
[111,1332,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1333,H1333,Table2[[#This Row],[Phasenlänge]]+H1333)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1333,K1333+1,1)","v":79},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.95590762031359278},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":78},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":-1.6107382550335572E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":3.2742155525238736E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":4.0716295954142501E-2},{"$f":"T1333*(Table2[[#This Row],[Growth_final]]+1)","v":5247339.366258204}]
[112,1333,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1334,H1334,Table2[[#This Row],[Phasenlänge]]+H1334)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1334,K1334+1,1)","v":80},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.60910843508306745},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":45},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":3.3557046979865772E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-6.4935064935064957E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-5.6960924506161192E-2},{"$f":"T1334*(Table2[[#This Row],[Growth_final]]+1)","v":4948446.0647585625}]
[112,1334,{"$f":"_xlfn.IFS(AND($AA$4<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$4),1,AND($AA$5<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$5),2,AND($AA$6<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$6),3,AND($AA$7<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$7),4,AND($AA$8<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$8),5,AND($AA$9<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$9),6,AND($AA$10<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$10),7,AND($AA$11<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$11),8,AND($AA$12<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$12),9,AND($AA$13<=Table2[[#This Row],[Monat]],Table2[[#This Row],[Monat]]<=$AC$13),10,Table2[[#This Row],[Monat]]>0,0)","v":0},{"$f":"IFERROR(IF(Table2[[#This Row],[Monat]]<INDEX(Krisendaten9[Peak loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),\"L\",\"W\"),0)","v":0},{"$f":"IF(Table2[[#This Row],[Loose/Win]]=\"L\",INDEX(Krisendaten9[CMGR loss],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),IF(Table2[[#This Row],[Loose/Win]]=\"W\",INDEX(Krisendaten9[CMGR Win],MATCH(Table2[[#This Row],[Krise]],Krisendaten9[Krise],0),1),0))","v":0},1173,{"$f":"COUNTIF(Table2[PhasenMatch],Table2[[#This Row],[PhasenMatch]])","v":162},{"$f":"IF(Table2[[#This Row],[PhasenMatch]]=F1335,H1335,Table2[[#This Row],[Phasenlänge]]+H1335)","v":1334},31,{"$f":"IF(Table2[[#This Row],[Monat]]<=(Table2[[#This Row],[länge akk]]-Table2[[#This Row],[Phasenlänge]]/2),\"unten\",\"oben\")","v":"oben"},{"$f":"IF(Table2[[#This Row],[oben unten]]=J1335,K1335+1,1)","v":81},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",RAND())","v":0.80772113343534657},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"oben\",\n_xlfn.RANK.AVG(Table2[[#This Row],[ZS_Rank]],\nINDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+1):INDIRECT(\"L\"&ROW(Table2[[#This Row],[ZS_Rank]])-Table2[[#This Row],[Counter]]+(ROUNDUP(Table2[[#This Row],[Phasenlänge]]/2,0))),1),0)","v":63},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",(RANDBETWEEN($Y$17,$Z$17)-$Z$17/2)/($Z$17*$AA$17),0)","v":0},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",Table2[[#This Row],[Growth unten]],INDEX(Table2[Growth unten],Table2[[#This Row],[Monat]]-ROUNDDOWN(Table2[[#This Row],[Phasenlänge]]/2,0)-Table2[[#This Row],[Counter]]+Table2[[#This Row],[ZS_Permut]],1))","v":1.9463087248322148E-2},{"$f":"IF(Table2[[#This Row],[oben unten]]=\"unten\",((1+Table2[[#This Row],[Growth perm]])/(1-Table2[[#This Row],[Growth perm]])),((1-Table2[[#This Row],[Growth perm]])/(1+Table2[[#This Row],[Growth perm]])))-1","v":-3.8183015141540433E-2},null,7.9741404289037643E-3,{"$f":"SUM(Table2[[#This Row],[Growht_CMGR]],Table2[[#This Row],[Growth_Krise]],Table2[[#This Row],[Growth_rand]])","v":-3.0208874712636669E-2},{"$f":"T1335*(Table2[[#This Row],[Growth_final]]+1)","v":4798959.0775660314}]

{"sheet":"Konsum_Kids","index":11,"n_rows":1051,"n_cols":12,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Datumjahr","Jahr","Monat","Kind1","Kind2","Kind3","Kind4","Kind5","Kind6","Kind7","Kind8","Summe Ausgaben Kids"]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},{"$f":"IFERROR(ROUNDDOWN((C2-1)/12,0)+1,\"\")","v":1},1,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C2+1<=12*(Parameter!$D$10-Parameter!$D$9),C2+1,\"\"),\"\")","v":2},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C3+1<=12*(Parameter!$D$10-Parameter!$D$9),C3+1,\"\"),\"\")","v":3},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C4+1<=12*(Parameter!$D$10-Parameter!$D$9),C4+1,\"\"),\"\")","v":4},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C5+1<=12*(Parameter!$D$10-Parameter!$D$9),C5+1,\"\"),\"\")","v":5},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C6+1<=12*(Parameter!$D$10-Parameter!$D$9),C6+1,\"\"),\"\")","v":6},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C7+1<=12*(Parameter!$D$10-Parameter!$D$9),C7+1,\"\"),\"\")","v":7},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C8+1<=12*(Parameter!$D$10-Parameter!$D$9),C8+1,\"\"),\"\")","v":8},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C9+1<=12*(Parameter!$D$10-Parameter!$D$9),C9+1,\"\"),\"\")","v":9},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C10+1<=12*(Parameter!$D$10-Parameter!$D$9),C10+1,\"\"),\"\")","v":10},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C11+1<=12*(Parameter!$D$10-Parameter!$D$9),C11+1,\"\"),\"\")","v":11},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2020},1,{"$f":"IFERROR(IF(C12+1<=12*(Parameter!$D$10-Parameter!$D$9),C12+1,\"\"),\"\")","v":12},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C13+1<=12*(Parameter!$D$10-Parameter!$D$9),C13+1,\"\"),\"\")","v":13},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C14+1<=12*(Parameter!$D$10-Parameter!$D$9),C14+1,\"\"),\"\")","v":14},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C15+1<=12*(Parameter!$D$10-Parameter!$D$9),C15+1,\"\"),\"\")","v":15},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C16+1<=12*(Parameter!$D$10-Parameter!$D$9),C16+1,\"\"),\"\")","v":16},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C17+1<=12*(Parameter!$D$10-Parameter!$D$9),C17+1,\"\"),\"\")","v":17},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C18+1<=12*(Parameter!$D$10-Parameter!$D$9),C18+1,\"\"),\"\")","v":18},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C19+1<=12*(Parameter!$D$10-Parameter!$D$9),C19+1,\"\"),\"\")","v":19},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C20+1<=12*(Parameter!$D$10-Parameter!$D$9),C20+1,\"\"),\"\")","v":20},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C21+1<=12*(Parameter!$D$10-Parameter!$D$9),C21+1,\"\"),\"\")","v":21},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C22+1<=12*(Parameter!$D$10-Parameter!$D$9),C22+1,\"\"),\"\")","v":22},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C23+1<=12*(Parameter!$D$10-Parameter!$D$9),C23+1,\"\"),\"\")","v":23},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2021},2,{"$f":"IFERROR(IF(C24+1<=12*(Parameter!$D$10-Parameter!$D$9),C24+1,\"\"),\"\")","v":24},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C25+1<=12*(Parameter!$D$10-Parameter!$D$9),C25+1,\"\"),\"\")","v":25},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C26+1<=12*(Parameter!$D$10-Parameter!$D$9),C26+1,\"\"),\"\")","v":26},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C27+1<=12*(Parameter!$D$10-Parameter!$D$9),C27+1,\"\"),\"\")","v":27},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C28+1<=12*(Parameter!$D$10-Parameter!$D$9),C28+1,\"\"),\"\")","v":28},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C29+1<=12*(Parameter!$D$10-Parameter!$D$9),C29+1,\"\"),\"\")","v":29},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C30+1<=12*(Parameter!$D$10-Parameter!$D$9),C30+1,\"\"),\"\")","v":30},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C31+1<=12*(Parameter!$D$10-Parameter!$D$9),C31+1,\"\"),\"\")","v":31},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C32+1<=12*(Parameter!$D$10-Parameter!$D$9),C32+1,\"\"),\"\")","v":32},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C33+1<=12*(Parameter!$D$10-Parameter!$D$9),C33+1,\"\"),\"\")","v":33},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C34+1<=12*(Parameter!$D$10-Parameter!$D$9),C34+1,\"\"),\"\")","v":34},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C35+1<=12*(Parameter!$D$10-Parameter!$D$9),C35+1,\"\"),\"\")","v":35},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2022},3,{"$f":"IFERROR(IF(C36+1<=12*(Parameter!$D$10-Parameter!$D$9),C36+1,\"\"),\"\")","v":36},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C37+1<=12*(Parameter!$D$10-Parameter!$D$9),C37+1,\"\"),\"\")","v":37},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C38+1<=12*(Parameter!$D$10-Parameter!$D$9),C38+1,\"\"),\"\")","v":38},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C39+1<=12*(Parameter!$D$10-Parameter!$D$9),C39+1,\"\"),\"\")","v":39},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C40+1<=12*(Parameter!$D$10-Parameter!$D$9),C40+1,\"\"),\"\")","v":40},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C41+1<=12*(Parameter!$D$10-Parameter!$D$9),C41+1,\"\"),\"\")","v":41},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C42+1<=12*(Parameter!$D$10-Parameter!$D$9),C42+1,\"\"),\"\")","v":42},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C43+1<=12*(Parameter!$D$10-Parameter!$D$9),C43+1,\"\"),\"\")","v":43},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C44+1<=12*(Parameter!$D$10-Parameter!$D$9),C44+1,\"\"),\"\")","v":44},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C45+1<=12*(Parameter!$D$10-Parameter!$D$9),C45+1,\"\"),\"\")","v":45},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C46+1<=12*(Parameter!$D$10-Parameter!$D$9),C46+1,\"\"),\"\")","v":46},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C47+1<=12*(Parameter!$D$10-Parameter!$D$9),C47+1,\"\"),\"\")","v":47},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2023},4,{"$f":"IFERROR(IF(C48+1<=12*(Parameter!$D$10-Parameter!$D$9),C48+1,\"\"),\"\")","v":48},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":463.05000000000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":463.05000000000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C49+1<=12*(Parameter!$D$10-Parameter!$D$9),C49+1,\"\"),\"\")","v":49},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C50+1<=12*(Parameter!$D$10-Parameter!$D$9),C50+1,\"\"),\"\")","v":50},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C51+1<=12*(Parameter!$D$10-Parameter!$D$9),C51+1,\"\"),\"\")","v":51},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C52+1<=12*(Parameter!$D$10-Parameter!$D$9),C52+1,\"\"),\"\")","v":52},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C53+1<=12*(Parameter!$D$10-Parameter!$D$9),C53+1,\"\"),\"\")","v":53},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C54+1<=12*(Parameter!$D$10-Parameter!$D$9),C54+1,\"\"),\"\")","v":54},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C55+1<=12*(Parameter!$D$10-Parameter!$D$9),C55+1,\"\"),\"\")","v":55},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C56+1<=12*(Parameter!$D$10-Parameter!$D$9),C56+1,\"\"),\"\")","v":56},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C57+1<=12*(Parameter!$D$10-Parameter!$D$9),C57+1,\"\"),\"\")","v":57},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C58+1<=12*(Parameter!$D$10-Parameter!$D$9),C58+1,\"\"),\"\")","v":58},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C59+1<=12*(Parameter!$D$10-Parameter!$D$9),C59+1,\"\"),\"\")","v":59},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2024},5,{"$f":"IFERROR(IF(C60+1<=12*(Parameter!$D$10-Parameter!$D$9),C60+1,\"\"),\"\")","v":60},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":486.20249999999999},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":486.20249999999999}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C61+1<=12*(Parameter!$D$10-Parameter!$D$9),C61+1,\"\"),\"\")","v":61},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C62+1<=12*(Parameter!$D$10-Parameter!$D$9),C62+1,\"\"),\"\")","v":62},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C63+1<=12*(Parameter!$D$10-Parameter!$D$9),C63+1,\"\"),\"\")","v":63},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C64+1<=12*(Parameter!$D$10-Parameter!$D$9),C64+1,\"\"),\"\")","v":64},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},{"$f":"IFERROR(ROUNDDOWN((C66-1)/12,0)+1,\"\")","v":6},{"$f":"IFERROR(IF(C65+1<=12*(Parameter!$D$10-Parameter!$D$9),C65+1,\"\"),\"\")","v":65},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C66+1<=12*(Parameter!$D$10-Parameter!$D$9),C66+1,\"\"),\"\")","v":66},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C67+1<=12*(Parameter!$D$10-Parameter!$D$9),C67+1,\"\"),\"\")","v":67},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C68+1<=12*(Parameter!$D$10-Parameter!$D$9),C68+1,\"\"),\"\")","v":68},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C69+1<=12*(Parameter!$D$10-Parameter!$D$9),C69+1,\"\"),\"\")","v":69},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C70+1<=12*(Parameter!$D$10-Parameter!$D$9),C70+1,\"\"),\"\")","v":70},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C71+1<=12*(Parameter!$D$10-Parameter!$D$9),C71+1,\"\"),\"\")","v":71},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2025},6,{"$f":"IFERROR(IF(C72+1<=12*(Parameter!$D$10-Parameter!$D$9),C72+1,\"\"),\"\")","v":72},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":510.51262500000007},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":510.51262500000007}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C73+1<=12*(Parameter!$D$10-Parameter!$D$9),C73+1,\"\"),\"\")","v":73},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C74+1<=12*(Parameter!$D$10-Parameter!$D$9),C74+1,\"\"),\"\")","v":74},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C75+1<=12*(Parameter!$D$10-Parameter!$D$9),C75+1,\"\"),\"\")","v":75},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C76+1<=12*(Parameter!$D$10-Parameter!$D$9),C76+1,\"\"),\"\")","v":76},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C77+1<=12*(Parameter!$D$10-Parameter!$D$9),C77+1,\"\"),\"\")","v":77},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C78+1<=12*(Parameter!$D$10-Parameter!$D$9),C78+1,\"\"),\"\")","v":78},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C79+1<=12*(Parameter!$D$10-Parameter!$D$9),C79+1,\"\"),\"\")","v":79},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C80+1<=12*(Parameter!$D$10-Parameter!$D$9),C80+1,\"\"),\"\")","v":80},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C81+1<=12*(Parameter!$D$10-Parameter!$D$9),C81+1,\"\"),\"\")","v":81},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C82+1<=12*(Parameter!$D$10-Parameter!$D$9),C82+1,\"\"),\"\")","v":82},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C83+1<=12*(Parameter!$D$10-Parameter!$D$9),C83+1,\"\"),\"\")","v":83},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2026},7,{"$f":"IFERROR(IF(C84+1<=12*(Parameter!$D$10-Parameter!$D$9),C84+1,\"\"),\"\")","v":84},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":536.03825625000002},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1072.0765125}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C85+1<=12*(Parameter!$D$10-Parameter!$D$9),C85+1,\"\"),\"\")","v":85},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C86+1<=12*(Parameter!$D$10-Parameter!$D$9),C86+1,\"\"),\"\")","v":86},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C87+1<=12*(Parameter!$D$10-Parameter!$D$9),C87+1,\"\"),\"\")","v":87},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C88+1<=12*(Parameter!$D$10-Parameter!$D$9),C88+1,\"\"),\"\")","v":88},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C89+1<=12*(Parameter!$D$10-Parameter!$D$9),C89+1,\"\"),\"\")","v":89},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C90+1<=12*(Parameter!$D$10-Parameter!$D$9),C90+1,\"\"),\"\")","v":90},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C91+1<=12*(Parameter!$D$10-Parameter!$D$9),C91+1,\"\"),\"\")","v":91},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C92+1<=12*(Parameter!$D$10-Parameter!$D$9),C92+1,\"\"),\"\")","v":92},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C93+1<=12*(Parameter!$D$10-Parameter!$D$9),C93+1,\"\"),\"\")","v":93},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C94+1<=12*(Parameter!$D$10-Parameter!$D$9),C94+1,\"\"),\"\")","v":94},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C95+1<=12*(Parameter!$D$10-Parameter!$D$9),C95+1,\"\"),\"\")","v":95},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2027},8,{"$f":"IFERROR(IF(C96+1<=12*(Parameter!$D$10-Parameter!$D$9),C96+1,\"\"),\"\")","v":96},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":562.84016906250008},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1125.6803381250002}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C97+1<=12*(Parameter!$D$10-Parameter!$D$9),C97+1,\"\"),\"\")","v":97},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C98+1<=12*(Parameter!$D$10-Parameter!$D$9),C98+1,\"\"),\"\")","v":98},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C99+1<=12*(Parameter!$D$10-Parameter!$D$9),C99+1,\"\"),\"\")","v":99},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C100+1<=12*(Parameter!$D$10-Parameter!$D$9),C100+1,\"\"),\"\")","v":100},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C101+1<=12*(Parameter!$D$10-Parameter!$D$9),C101+1,\"\"),\"\")","v":101},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C102+1<=12*(Parameter!$D$10-Parameter!$D$9),C102+1,\"\"),\"\")","v":102},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C103+1<=12*(Parameter!$D$10-Parameter!$D$9),C103+1,\"\"),\"\")","v":103},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C104+1<=12*(Parameter!$D$10-Parameter!$D$9),C104+1,\"\"),\"\")","v":104},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C105+1<=12*(Parameter!$D$10-Parameter!$D$9),C105+1,\"\"),\"\")","v":105},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C106+1<=12*(Parameter!$D$10-Parameter!$D$9),C106+1,\"\"),\"\")","v":106},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C107+1<=12*(Parameter!$D$10-Parameter!$D$9),C107+1,\"\"),\"\")","v":107},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2028},9,{"$f":"IFERROR(IF(C108+1<=12*(Parameter!$D$10-Parameter!$D$9),C108+1,\"\"),\"\")","v":108},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":590.98217751562504},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1181.9643550312501}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C109+1<=12*(Parameter!$D$10-Parameter!$D$9),C109+1,\"\"),\"\")","v":109},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C110+1<=12*(Parameter!$D$10-Parameter!$D$9),C110+1,\"\"),\"\")","v":110},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C111+1<=12*(Parameter!$D$10-Parameter!$D$9),C111+1,\"\"),\"\")","v":111},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C112+1<=12*(Parameter!$D$10-Parameter!$D$9),C112+1,\"\"),\"\")","v":112},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C113+1<=12*(Parameter!$D$10-Parameter!$D$9),C113+1,\"\"),\"\")","v":113},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C114+1<=12*(Parameter!$D$10-Parameter!$D$9),C114+1,\"\"),\"\")","v":114},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C115+1<=12*(Parameter!$D$10-Parameter!$D$9),C115+1,\"\"),\"\")","v":115},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C116+1<=12*(Parameter!$D$10-Parameter!$D$9),C116+1,\"\"),\"\")","v":116},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C117+1<=12*(Parameter!$D$10-Parameter!$D$9),C117+1,\"\"),\"\")","v":117},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C118+1<=12*(Parameter!$D$10-Parameter!$D$9),C118+1,\"\"),\"\")","v":118},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C119+1<=12*(Parameter!$D$10-Parameter!$D$9),C119+1,\"\"),\"\")","v":119},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2029},10,{"$f":"IFERROR(IF(C120+1<=12*(Parameter!$D$10-Parameter!$D$9),C120+1,\"\"),\"\")","v":120},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":620.5312863914063},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1241.0625727828126}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C121+1<=12*(Parameter!$D$10-Parameter!$D$9),C121+1,\"\"),\"\")","v":121},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C122+1<=12*(Parameter!$D$10-Parameter!$D$9),C122+1,\"\"),\"\")","v":122},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C123+1<=12*(Parameter!$D$10-Parameter!$D$9),C123+1,\"\"),\"\")","v":123},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C124+1<=12*(Parameter!$D$10-Parameter!$D$9),C124+1,\"\"),\"\")","v":124},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C125+1<=12*(Parameter!$D$10-Parameter!$D$9),C125+1,\"\"),\"\")","v":125},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C126+1<=12*(Parameter!$D$10-Parameter!$D$9),C126+1,\"\"),\"\")","v":126},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C127+1<=12*(Parameter!$D$10-Parameter!$D$9),C127+1,\"\"),\"\")","v":127},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C128+1<=12*(Parameter!$D$10-Parameter!$D$9),C128+1,\"\"),\"\")","v":128},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},{"$f":"IFERROR(ROUNDDOWN((C130-1)/12,0)+1,\"\")","v":11},{"$f":"IFERROR(IF(C129+1<=12*(Parameter!$D$10-Parameter!$D$9),C129+1,\"\"),\"\")","v":129},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C130+1<=12*(Parameter!$D$10-Parameter!$D$9),C130+1,\"\"),\"\")","v":130},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C131+1<=12*(Parameter!$D$10-Parameter!$D$9),C131+1,\"\"),\"\")","v":131},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2030},11,{"$f":"IFERROR(IF(C132+1<=12*(Parameter!$D$10-Parameter!$D$9),C132+1,\"\"),\"\")","v":132},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":651.5578507109766},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1303.1157014219532}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C133+1<=12*(Parameter!$D$10-Parameter!$D$9),C133+1,\"\"),\"\")","v":133},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C134+1<=12*(Parameter!$D$10-Parameter!$D$9),C134+1,\"\"),\"\")","v":134},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C135+1<=12*(Parameter!$D$10-Parameter!$D$9),C135+1,\"\"),\"\")","v":135},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C136+1<=12*(Parameter!$D$10-Parameter!$D$9),C136+1,\"\"),\"\")","v":136},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C137+1<=12*(Parameter!$D$10-Parameter!$D$9),C137+1,\"\"),\"\")","v":137},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C138+1<=12*(Parameter!$D$10-Parameter!$D$9),C138+1,\"\"),\"\")","v":138},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C139+1<=12*(Parameter!$D$10-Parameter!$D$9),C139+1,\"\"),\"\")","v":139},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C140+1<=12*(Parameter!$D$10-Parameter!$D$9),C140+1,\"\"),\"\")","v":140},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C141+1<=12*(Parameter!$D$10-Parameter!$D$9),C141+1,\"\"),\"\")","v":141},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C142+1<=12*(Parameter!$D$10-Parameter!$D$9),C142+1,\"\"),\"\")","v":142},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C143+1<=12*(Parameter!$D$10-Parameter!$D$9),C143+1,\"\"),\"\")","v":143},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2031},12,{"$f":"IFERROR(IF(C144+1<=12*(Parameter!$D$10-Parameter!$D$9),C144+1,\"\"),\"\")","v":144},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":684.13574324652552},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1368.271486493051}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C145+1<=12*(Parameter!$D$10-Parameter!$D$9),C145+1,\"\"),\"\")","v":145},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C146+1<=12*(Parameter!$D$10-Parameter!$D$9),C146+1,\"\"),\"\")","v":146},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C147+1<=12*(Parameter!$D$10-Parameter!$D$9),C147+1,\"\"),\"\")","v":147},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C148+1<=12*(Parameter!$D$10-Parameter!$D$9),C148+1,\"\"),\"\")","v":148},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C149+1<=12*(Parameter!$D$10-Parameter!$D$9),C149+1,\"\"),\"\")","v":149},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C150+1<=12*(Parameter!$D$10-Parameter!$D$9),C150+1,\"\"),\"\")","v":150},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C151+1<=12*(Parameter!$D$10-Parameter!$D$9),C151+1,\"\"),\"\")","v":151},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C152+1<=12*(Parameter!$D$10-Parameter!$D$9),C152+1,\"\"),\"\")","v":152},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C153+1<=12*(Parameter!$D$10-Parameter!$D$9),C153+1,\"\"),\"\")","v":153},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C154+1<=12*(Parameter!$D$10-Parameter!$D$9),C154+1,\"\"),\"\")","v":154},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C155+1<=12*(Parameter!$D$10-Parameter!$D$9),C155+1,\"\"),\"\")","v":155},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2032},13,{"$f":"IFERROR(IF(C156+1<=12*(Parameter!$D$10-Parameter!$D$9),C156+1,\"\"),\"\")","v":156},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":718.34253040885164},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1436.6850608177033}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C157+1<=12*(Parameter!$D$10-Parameter!$D$9),C157+1,\"\"),\"\")","v":157},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C158+1<=12*(Parameter!$D$10-Parameter!$D$9),C158+1,\"\"),\"\")","v":158},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C159+1<=12*(Parameter!$D$10-Parameter!$D$9),C159+1,\"\"),\"\")","v":159},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C160+1<=12*(Parameter!$D$10-Parameter!$D$9),C160+1,\"\"),\"\")","v":160},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C161+1<=12*(Parameter!$D$10-Parameter!$D$9),C161+1,\"\"),\"\")","v":161},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C162+1<=12*(Parameter!$D$10-Parameter!$D$9),C162+1,\"\"),\"\")","v":162},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C163+1<=12*(Parameter!$D$10-Parameter!$D$9),C163+1,\"\"),\"\")","v":163},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C164+1<=12*(Parameter!$D$10-Parameter!$D$9),C164+1,\"\"),\"\")","v":164},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C165+1<=12*(Parameter!$D$10-Parameter!$D$9),C165+1,\"\"),\"\")","v":165},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C166+1<=12*(Parameter!$D$10-Parameter!$D$9),C166+1,\"\"),\"\")","v":166},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C167+1<=12*(Parameter!$D$10-Parameter!$D$9),C167+1,\"\"),\"\")","v":167},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2033},14,{"$f":"IFERROR(IF(C168+1<=12*(Parameter!$D$10-Parameter!$D$9),C168+1,\"\"),\"\")","v":168},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":754.25965692929435},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1508.5193138585887}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C169+1<=12*(Parameter!$D$10-Parameter!$D$9),C169+1,\"\"),\"\")","v":169},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C170+1<=12*(Parameter!$D$10-Parameter!$D$9),C170+1,\"\"),\"\")","v":170},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C171+1<=12*(Parameter!$D$10-Parameter!$D$9),C171+1,\"\"),\"\")","v":171},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C172+1<=12*(Parameter!$D$10-Parameter!$D$9),C172+1,\"\"),\"\")","v":172},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C173+1<=12*(Parameter!$D$10-Parameter!$D$9),C173+1,\"\"),\"\")","v":173},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C174+1<=12*(Parameter!$D$10-Parameter!$D$9),C174+1,\"\"),\"\")","v":174},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C175+1<=12*(Parameter!$D$10-Parameter!$D$9),C175+1,\"\"),\"\")","v":175},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C176+1<=12*(Parameter!$D$10-Parameter!$D$9),C176+1,\"\"),\"\")","v":176},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C177+1<=12*(Parameter!$D$10-Parameter!$D$9),C177+1,\"\"),\"\")","v":177},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C178+1<=12*(Parameter!$D$10-Parameter!$D$9),C178+1,\"\"),\"\")","v":178},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C179+1<=12*(Parameter!$D$10-Parameter!$D$9),C179+1,\"\"),\"\")","v":179},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2034},15,{"$f":"IFERROR(IF(C180+1<=12*(Parameter!$D$10-Parameter!$D$9),C180+1,\"\"),\"\")","v":180},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":791.97263977575892},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1583.9452795515178}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C181+1<=12*(Parameter!$D$10-Parameter!$D$9),C181+1,\"\"),\"\")","v":181},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C182+1<=12*(Parameter!$D$10-Parameter!$D$9),C182+1,\"\"),\"\")","v":182},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C183+1<=12*(Parameter!$D$10-Parameter!$D$9),C183+1,\"\"),\"\")","v":183},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C184+1<=12*(Parameter!$D$10-Parameter!$D$9),C184+1,\"\"),\"\")","v":184},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C185+1<=12*(Parameter!$D$10-Parameter!$D$9),C185+1,\"\"),\"\")","v":185},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C186+1<=12*(Parameter!$D$10-Parameter!$D$9),C186+1,\"\"),\"\")","v":186},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C187+1<=12*(Parameter!$D$10-Parameter!$D$9),C187+1,\"\"),\"\")","v":187},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C188+1<=12*(Parameter!$D$10-Parameter!$D$9),C188+1,\"\"),\"\")","v":188},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C189+1<=12*(Parameter!$D$10-Parameter!$D$9),C189+1,\"\"),\"\")","v":189},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C190+1<=12*(Parameter!$D$10-Parameter!$D$9),C190+1,\"\"),\"\")","v":190},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C191+1<=12*(Parameter!$D$10-Parameter!$D$9),C191+1,\"\"),\"\")","v":191},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2035},16,{"$f":"IFERROR(IF(C192+1<=12*(Parameter!$D$10-Parameter!$D$9),C192+1,\"\"),\"\")","v":192},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":831.57127176454719},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1663.1425435290944}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},{"$f":"IFERROR(ROUNDDOWN((C194-1)/12,0)+1,\"\")","v":17},{"$f":"IFERROR(IF(C193+1<=12*(Parameter!$D$10-Parameter!$D$9),C193+1,\"\"),\"\")","v":193},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C194+1<=12*(Parameter!$D$10-Parameter!$D$9),C194+1,\"\"),\"\")","v":194},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C195+1<=12*(Parameter!$D$10-Parameter!$D$9),C195+1,\"\"),\"\")","v":195},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C196+1<=12*(Parameter!$D$10-Parameter!$D$9),C196+1,\"\"),\"\")","v":196},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C197+1<=12*(Parameter!$D$10-Parameter!$D$9),C197+1,\"\"),\"\")","v":197},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C198+1<=12*(Parameter!$D$10-Parameter!$D$9),C198+1,\"\"),\"\")","v":198},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C199+1<=12*(Parameter!$D$10-Parameter!$D$9),C199+1,\"\"),\"\")","v":199},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C200+1<=12*(Parameter!$D$10-Parameter!$D$9),C200+1,\"\"),\"\")","v":200},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C201+1<=12*(Parameter!$D$10-Parameter!$D$9),C201+1,\"\"),\"\")","v":201},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C202+1<=12*(Parameter!$D$10-Parameter!$D$9),C202+1,\"\"),\"\")","v":202},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C203+1<=12*(Parameter!$D$10-Parameter!$D$9),C203+1,\"\"),\"\")","v":203},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2036},17,{"$f":"IFERROR(IF(C204+1<=12*(Parameter!$D$10-Parameter!$D$9),C204+1,\"\"),\"\")","v":204},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":873.1498353527744},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1746.2996707055488}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C205+1<=12*(Parameter!$D$10-Parameter!$D$9),C205+1,\"\"),\"\")","v":205},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C206+1<=12*(Parameter!$D$10-Parameter!$D$9),C206+1,\"\"),\"\")","v":206},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C207+1<=12*(Parameter!$D$10-Parameter!$D$9),C207+1,\"\"),\"\")","v":207},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C208+1<=12*(Parameter!$D$10-Parameter!$D$9),C208+1,\"\"),\"\")","v":208},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C209+1<=12*(Parameter!$D$10-Parameter!$D$9),C209+1,\"\"),\"\")","v":209},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C210+1<=12*(Parameter!$D$10-Parameter!$D$9),C210+1,\"\"),\"\")","v":210},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C211+1<=12*(Parameter!$D$10-Parameter!$D$9),C211+1,\"\"),\"\")","v":211},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C212+1<=12*(Parameter!$D$10-Parameter!$D$9),C212+1,\"\"),\"\")","v":212},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C213+1<=12*(Parameter!$D$10-Parameter!$D$9),C213+1,\"\"),\"\")","v":213},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C214+1<=12*(Parameter!$D$10-Parameter!$D$9),C214+1,\"\"),\"\")","v":214},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C215+1<=12*(Parameter!$D$10-Parameter!$D$9),C215+1,\"\"),\"\")","v":215},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2037},18,{"$f":"IFERROR(IF(C216+1<=12*(Parameter!$D$10-Parameter!$D$9),C216+1,\"\"),\"\")","v":216},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":916.80732712041322},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1833.6146542408264}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C217+1<=12*(Parameter!$D$10-Parameter!$D$9),C217+1,\"\"),\"\")","v":217},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C218+1<=12*(Parameter!$D$10-Parameter!$D$9),C218+1,\"\"),\"\")","v":218},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C219+1<=12*(Parameter!$D$10-Parameter!$D$9),C219+1,\"\"),\"\")","v":219},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C220+1<=12*(Parameter!$D$10-Parameter!$D$9),C220+1,\"\"),\"\")","v":220},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C221+1<=12*(Parameter!$D$10-Parameter!$D$9),C221+1,\"\"),\"\")","v":221},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C222+1<=12*(Parameter!$D$10-Parameter!$D$9),C222+1,\"\"),\"\")","v":222},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C223+1<=12*(Parameter!$D$10-Parameter!$D$9),C223+1,\"\"),\"\")","v":223},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C224+1<=12*(Parameter!$D$10-Parameter!$D$9),C224+1,\"\"),\"\")","v":224},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C225+1<=12*(Parameter!$D$10-Parameter!$D$9),C225+1,\"\"),\"\")","v":225},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C226+1<=12*(Parameter!$D$10-Parameter!$D$9),C226+1,\"\"),\"\")","v":226},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C227+1<=12*(Parameter!$D$10-Parameter!$D$9),C227+1,\"\"),\"\")","v":227},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2038},19,{"$f":"IFERROR(IF(C228+1<=12*(Parameter!$D$10-Parameter!$D$9),C228+1,\"\"),\"\")","v":228},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":962.64769347643391},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1925.2953869528678}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C229+1<=12*(Parameter!$D$10-Parameter!$D$9),C229+1,\"\"),\"\")","v":229},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C230+1<=12*(Parameter!$D$10-Parameter!$D$9),C230+1,\"\"),\"\")","v":230},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C231+1<=12*(Parameter!$D$10-Parameter!$D$9),C231+1,\"\"),\"\")","v":231},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C232+1<=12*(Parameter!$D$10-Parameter!$D$9),C232+1,\"\"),\"\")","v":232},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C233+1<=12*(Parameter!$D$10-Parameter!$D$9),C233+1,\"\"),\"\")","v":233},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C234+1<=12*(Parameter!$D$10-Parameter!$D$9),C234+1,\"\"),\"\")","v":234},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C235+1<=12*(Parameter!$D$10-Parameter!$D$9),C235+1,\"\"),\"\")","v":235},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C236+1<=12*(Parameter!$D$10-Parameter!$D$9),C236+1,\"\"),\"\")","v":236},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C237+1<=12*(Parameter!$D$10-Parameter!$D$9),C237+1,\"\"),\"\")","v":237},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C238+1<=12*(Parameter!$D$10-Parameter!$D$9),C238+1,\"\"),\"\")","v":238},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C239+1<=12*(Parameter!$D$10-Parameter!$D$9),C239+1,\"\"),\"\")","v":239},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2039},20,{"$f":"IFERROR(IF(C240+1<=12*(Parameter!$D$10-Parameter!$D$9),C240+1,\"\"),\"\")","v":240},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1010.7800781502556},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2021.5601563005112}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C241+1<=12*(Parameter!$D$10-Parameter!$D$9),C241+1,\"\"),\"\")","v":241},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C242+1<=12*(Parameter!$D$10-Parameter!$D$9),C242+1,\"\"),\"\")","v":242},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C243+1<=12*(Parameter!$D$10-Parameter!$D$9),C243+1,\"\"),\"\")","v":243},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C244+1<=12*(Parameter!$D$10-Parameter!$D$9),C244+1,\"\"),\"\")","v":244},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C245+1<=12*(Parameter!$D$10-Parameter!$D$9),C245+1,\"\"),\"\")","v":245},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C246+1<=12*(Parameter!$D$10-Parameter!$D$9),C246+1,\"\"),\"\")","v":246},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C247+1<=12*(Parameter!$D$10-Parameter!$D$9),C247+1,\"\"),\"\")","v":247},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C248+1<=12*(Parameter!$D$10-Parameter!$D$9),C248+1,\"\"),\"\")","v":248},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C249+1<=12*(Parameter!$D$10-Parameter!$D$9),C249+1,\"\"),\"\")","v":249},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2040},21,{"$f":"IFERROR(IF(C251+1<=12*(Parameter!$D$10-Parameter!$D$9),C251+1,\"\"),\"\")","v":251},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1061.3190820577684},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2122.6381641155367}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2041},22,{"$f":"IFERROR(IF(C253+1<=12*(Parameter!$D$10-Parameter!$D$9),C253+1,\"\"),\"\")","v":253},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1114.3850361606567},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1114.3850361606567},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2228.7700723213134}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2041},22,{"$f":"IFERROR(IF(C256+1<=12*(Parameter!$D$10-Parameter!$D$9),C256+1,\"\"),\"\")","v":256},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1114.3850361606567},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1114.3850361606567},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2228.7700723213134}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2041},22,{"$f":"IFERROR(IF(C260+1<=12*(Parameter!$D$10-Parameter!$D$9),C260+1,\"\"),\"\")","v":260},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1114.3850361606567},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1114.3850361606567},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2228.7700723213134}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2041},22,{"$f":"IFERROR(IF(C263+1<=12*(Parameter!$D$10-Parameter!$D$9),C263+1,\"\"),\"\")","v":263},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1114.3850361606567},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1114.3850361606567},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2228.7700723213134}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2042},23,{"$f":"IFERROR(IF(C266+1<=12*(Parameter!$D$10-Parameter!$D$9),C266+1,\"\"),\"\")","v":266},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1170.1042879686895},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1170.1042879686895},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2340.208575937379}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2042},23,{"$f":"IFERROR(IF(C267+1<=12*(Parameter!$D$10-Parameter!$D$9),C267+1,\"\"),\"\")","v":267},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1170.1042879686895},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1170.1042879686895},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2340.208575937379}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2042},23,{"$f":"IFERROR(IF(C270+1<=12*(Parameter!$D$10-Parameter!$D$9),C270+1,\"\"),\"\")","v":270},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1170.1042879686895},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1170.1042879686895},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2340.208575937379}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2042},23,{"$f":"IFERROR(IF(C274+1<=12*(Parameter!$D$10-Parameter!$D$9),C274+1,\"\"),\"\")","v":274},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1170.1042879686895},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1170.1042879686895},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2340.208575937379}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2043},24,{"$f":"IFERROR(IF(C277+1<=12*(Parameter!$D$10-Parameter!$D$9),C277+1,\"\"),\"\")","v":277},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1228.6095023671242},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1228.6095023671242},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2457.2190047342483}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2043},24,{"$f":"IFERROR(IF(C280+1<=12*(Parameter!$D$10-Parameter!$D$9),C280+1,\"\"),\"\")","v":280},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1228.6095023671242},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1228.6095023671242},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2457.2190047342483}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2043},24,{"$f":"IFERROR(IF(C284+1<=12*(Parameter!$D$10-Parameter!$D$9),C284+1,\"\"),\"\")","v":284},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1228.6095023671242},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1228.6095023671242},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2457.2190047342483}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2043},24,{"$f":"IFERROR(IF(C287+1<=12*(Parameter!$D$10-Parameter!$D$9),C287+1,\"\"),\"\")","v":287},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1228.6095023671242},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1228.6095023671242},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2457.2190047342483}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2044},25,{"$f":"IFERROR(IF(C290+1<=12*(Parameter!$D$10-Parameter!$D$9),C290+1,\"\"),\"\")","v":290},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1290.0399774854802},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1290.0399774854802},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2580.0799549709604}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2044},25,{"$f":"IFERROR(IF(C291+1<=12*(Parameter!$D$10-Parameter!$D$9),C291+1,\"\"),\"\")","v":291},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1290.0399774854802},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1290.0399774854802},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2580.0799549709604}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2044},25,{"$f":"IFERROR(IF(C294+1<=12*(Parameter!$D$10-Parameter!$D$9),C294+1,\"\"),\"\")","v":294},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1290.0399774854802},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1290.0399774854802},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2580.0799549709604}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2044},25,{"$f":"IFERROR(IF(C298+1<=12*(Parameter!$D$10-Parameter!$D$9),C298+1,\"\"),\"\")","v":298},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1290.0399774854802},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1290.0399774854802},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2580.0799549709604}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2045},26,{"$f":"IFERROR(IF(C301+1<=12*(Parameter!$D$10-Parameter!$D$9),C301+1,\"\"),\"\")","v":301},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2709.0839527195085}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2045},26,{"$f":"IFERROR(IF(C304+1<=12*(Parameter!$D$10-Parameter!$D$9),C304+1,\"\"),\"\")","v":304},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2709.0839527195085}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2045},26,{"$f":"IFERROR(IF(C308+1<=12*(Parameter!$D$10-Parameter!$D$9),C308+1,\"\"),\"\")","v":308},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2709.0839527195085}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2045},26,{"$f":"IFERROR(IF(C311+1<=12*(Parameter!$D$10-Parameter!$D$9),C311+1,\"\"),\"\")","v":311},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2709.0839527195085}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2045},26,{"$f":"IFERROR(IF(C312+1<=12*(Parameter!$D$10-Parameter!$D$9),C312+1,\"\"),\"\")","v":312},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1354.5419763597542},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2709.0839527195085}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2046},27,{"$f":"IFERROR(IF(C316+1<=12*(Parameter!$D$10-Parameter!$D$9),C316+1,\"\"),\"\")","v":316},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1422.269075177742},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1422.269075177742},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2844.538150355484}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2046},27,{"$f":"IFERROR(IF(C317+1<=12*(Parameter!$D$10-Parameter!$D$9),C317+1,\"\"),\"\")","v":317},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1422.269075177742},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1422.269075177742},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2844.538150355484}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2046},{"$f":"IFERROR(ROUNDDOWN((C322-1)/12,0)+1,\"\")","v":27},{"$f":"IFERROR(IF(C321+1<=12*(Parameter!$D$10-Parameter!$D$9),C321+1,\"\"),\"\")","v":321},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1422.269075177742},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1422.269075177742},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2844.538150355484}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2046},27,{"$f":"IFERROR(IF(C324+1<=12*(Parameter!$D$10-Parameter!$D$9),C324+1,\"\"),\"\")","v":324},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1422.269075177742},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1422.269075177742},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2844.538150355484}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2047},28,{"$f":"IFERROR(IF(C327+1<=12*(Parameter!$D$10-Parameter!$D$9),C327+1,\"\"),\"\")","v":327},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1493.3825289366293},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1493.3825289366293},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2986.7650578732587}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2047},28,{"$f":"IFERROR(IF(C331+1<=12*(Parameter!$D$10-Parameter!$D$9),C331+1,\"\"),\"\")","v":331},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1493.3825289366293},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1493.3825289366293},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2986.7650578732587}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2047},28,{"$f":"IFERROR(IF(C334+1<=12*(Parameter!$D$10-Parameter!$D$9),C334+1,\"\"),\"\")","v":334},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1493.3825289366293},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1493.3825289366293},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2986.7650578732587}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2047},28,{"$f":"IFERROR(IF(C335+1<=12*(Parameter!$D$10-Parameter!$D$9),C335+1,\"\"),\"\")","v":335},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1493.3825289366293},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1493.3825289366293},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":2986.7650578732587}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2048},29,{"$f":"IFERROR(IF(C338+1<=12*(Parameter!$D$10-Parameter!$D$9),C338+1,\"\"),\"\")","v":338},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1568.0516553834605},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1568.0516553834605},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":3136.1033107669209}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2048},29,{"$f":"IFERROR(IF(C341+1<=12*(Parameter!$D$10-Parameter!$D$9),C341+1,\"\"),\"\")","v":341},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1568.0516553834605},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1568.0516553834605},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":3136.1033107669209}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2048},29,{"$f":"IFERROR(IF(C345+1<=12*(Parameter!$D$10-Parameter!$D$9),C345+1,\"\"),\"\")","v":345},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1568.0516553834605},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1568.0516553834605},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":3136.1033107669209}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2048},29,{"$f":"IFERROR(IF(C348+1<=12*(Parameter!$D$10-Parameter!$D$9),C348+1,\"\"),\"\")","v":348},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1568.0516553834605},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1568.0516553834605},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":3136.1033107669209}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2049},30,{"$f":"IFERROR(IF(C351+1<=12*(Parameter!$D$10-Parameter!$D$9),C351+1,\"\"),\"\")","v":351},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1646.4542381526339},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1646.4542381526339}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2049},30,{"$f":"IFERROR(IF(C355+1<=12*(Parameter!$D$10-Parameter!$D$9),C355+1,\"\"),\"\")","v":355},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1646.4542381526339},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1646.4542381526339}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2049},30,{"$f":"IFERROR(IF(C358+1<=12*(Parameter!$D$10-Parameter!$D$9),C358+1,\"\"),\"\")","v":358},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1646.4542381526339},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1646.4542381526339}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2049},30,{"$f":"IFERROR(IF(C359+1<=12*(Parameter!$D$10-Parameter!$D$9),C359+1,\"\"),\"\")","v":359},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1646.4542381526339},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1646.4542381526339}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2050},31,{"$f":"IFERROR(IF(C362+1<=12*(Parameter!$D$10-Parameter!$D$9),C362+1,\"\"),\"\")","v":362},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1728.7769500602649},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1728.7769500602649}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2050},31,{"$f":"IFERROR(IF(C365+1<=12*(Parameter!$D$10-Parameter!$D$9),C365+1,\"\"),\"\")","v":365},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1728.7769500602649},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1728.7769500602649}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2050},31,{"$f":"IFERROR(IF(C369+1<=12*(Parameter!$D$10-Parameter!$D$9),C369+1,\"\"),\"\")","v":369},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1728.7769500602649},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1728.7769500602649}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2050},31,{"$f":"IFERROR(IF(C372+1<=12*(Parameter!$D$10-Parameter!$D$9),C372+1,\"\"),\"\")","v":372},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":1728.7769500602649},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":1728.7769500602649}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2051},32,{"$f":"IFERROR(IF(C376+1<=12*(Parameter!$D$10-Parameter!$D$9),C376+1,\"\"),\"\")","v":376},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2051},32,{"$f":"IFERROR(IF(C379+1<=12*(Parameter!$D$10-Parameter!$D$9),C379+1,\"\"),\"\")","v":379},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2051},32,{"$f":"IFERROR(IF(C382+1<=12*(Parameter!$D$10-Parameter!$D$9),C382+1,\"\"),\"\")","v":382},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2051},32,{"$f":"IFERROR(IF(C383+1<=12*(Parameter!$D$10-Parameter!$D$9),C383+1,\"\"),\"\")","v":383},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2052},{"$f":"IFERROR(ROUNDDOWN((C386-1)/12,0)+1,\"\")","v":33},{"$f":"IFERROR(IF(C385+1<=12*(Parameter!$D$10-Parameter!$D$9),C385+1,\"\"),\"\")","v":385},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2052},33,{"$f":"IFERROR(IF(C388+1<=12*(Parameter!$D$10-Parameter!$D$9),C388+1,\"\"),\"\")","v":388},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2052},33,{"$f":"IFERROR(IF(C392+1<=12*(Parameter!$D$10-Parameter!$D$9),C392+1,\"\"),\"\")","v":392},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2052},33,{"$f":"IFERROR(IF(C395+1<=12*(Parameter!$D$10-Parameter!$D$9),C395+1,\"\"),\"\")","v":395},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2053},34,{"$f":"IFERROR(IF(C399+1<=12*(Parameter!$D$10-Parameter!$D$9),C399+1,\"\"),\"\")","v":399},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2053},34,{"$f":"IFERROR(IF(C402+1<=12*(Parameter!$D$10-Parameter!$D$9),C402+1,\"\"),\"\")","v":402},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2053},34,{"$f":"IFERROR(IF(C405+1<=12*(Parameter!$D$10-Parameter!$D$9),C405+1,\"\"),\"\")","v":405},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2053},34,{"$f":"IFERROR(IF(C406+1<=12*(Parameter!$D$10-Parameter!$D$9),C406+1,\"\"),\"\")","v":406},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2054},35,{"$f":"IFERROR(IF(C409+1<=12*(Parameter!$D$10-Parameter!$D$9),C409+1,\"\"),\"\")","v":409},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2054},35,{"$f":"IFERROR(IF(C413+1<=12*(Parameter!$D$10-Parameter!$D$9),C413+1,\"\"),\"\")","v":413},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2054},35,{"$f":"IFERROR(IF(C416+1<=12*(Parameter!$D$10-Parameter!$D$9),C416+1,\"\"),\"\")","v":416},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2054},35,{"$f":"IFERROR(IF(C419+1<=12*(Parameter!$D$10-Parameter!$D$9),C419+1,\"\"),\"\")","v":419},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2055},36,{"$f":"IFERROR(IF(C423+1<=12*(Parameter!$D$10-Parameter!$D$9),C423+1,\"\"),\"\")","v":423},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2055},36,{"$f":"IFERROR(IF(C426+1<=12*(Parameter!$D$10-Parameter!$D$9),C426+1,\"\"),\"\")","v":426},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2055},36,{"$f":"IFERROR(IF(C429+1<=12*(Parameter!$D$10-Parameter!$D$9),C429+1,\"\"),\"\")","v":429},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2055},36,{"$f":"IFERROR(IF(C430+1<=12*(Parameter!$D$10-Parameter!$D$9),C430+1,\"\"),\"\")","v":430},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2056},37,{"$f":"IFERROR(IF(C433+1<=12*(Parameter!$D$10-Parameter!$D$9),C433+1,\"\"),\"\")","v":433},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2056},37,{"$f":"IFERROR(IF(C437+1<=12*(Parameter!$D$10-Parameter!$D$9),C437+1,\"\"),\"\")","v":437},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2056},37,{"$f":"IFERROR(IF(C440+1<=12*(Parameter!$D$10-Parameter!$D$9),C440+1,\"\"),\"\")","v":440},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2056},37,{"$f":"IFERROR(IF(C443+1<=12*(Parameter!$D$10-Parameter!$D$9),C443+1,\"\"),\"\")","v":443},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2057},38,{"$f":"IFERROR(IF(C447+1<=12*(Parameter!$D$10-Parameter!$D$9),C447+1,\"\"),\"\")","v":447},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2057},38,{"$f":"IFERROR(IF(C450+1<=12*(Parameter!$D$10-Parameter!$D$9),C450+1,\"\"),\"\")","v":450},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2057},38,{"$f":"IFERROR(IF(C452+1<=12*(Parameter!$D$10-Parameter!$D$9),C452+1,\"\"),\"\")","v":452},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2057},38,{"$f":"IFERROR(IF(C453+1<=12*(Parameter!$D$10-Parameter!$D$9),C453+1,\"\"),\"\")","v":453},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2057},38,{"$f":"IFERROR(IF(C456+1<=12*(Parameter!$D$10-Parameter!$D$9),C456+1,\"\"),\"\")","v":456},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2058},39,{"$f":"IFERROR(IF(C460+1<=12*(Parameter!$D$10-Parameter!$D$9),C460+1,\"\"),\"\")","v":460},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2058},39,{"$f":"IFERROR(IF(C463+1<=12*(Parameter!$D$10-Parameter!$D$9),C463+1,\"\"),\"\")","v":463},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2058},39,{"$f":"IFERROR(IF(C466+1<=12*(Parameter!$D$10-Parameter!$D$9),C466+1,\"\"),\"\")","v":466},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":{"$error":"#VALUE!"}},"",{"$f":"IFERROR(IF(C470+1<=12*(Parameter!$D$10-Parameter!$D$9),C470+1,\"\"),\"\")","v":""},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":{"$error":"#VALUE!"}},"",{"$f":"IFERROR(IF(C473+1<=12*(Parameter!$D$10-Parameter!$D$9),C473+1,\"\"),\"\")","v":""},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":{"$error":"#VALUE!"}},"",{"$f":"IFERROR(IF(C474+1<=12*(Parameter!$D$10-Parameter!$D$9),C474+1,\"\"),\"\")","v":""},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":{"$error":"#VALUE!"}},"",{"$f":"IFERROR(IF(C477+1<=12*(Parameter!$D$10-Parameter!$D$9),C477+1,\"\"),\"\")","v":""},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":{"$error":"#VALUE!"}},"",{"$f":"IFERROR(IF(C480+1<=12*(Parameter!$D$10-Parameter!$D$9),C480+1,\"\"),\"\")","v":""},{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2060},41,484,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2060},41,487,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2060},41,490,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2061},42,494,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2061},42,497,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2061},42,498,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2061},42,501,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2061},42,504,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2062},43,508,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2062},43,511,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2062},43,514,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2063},44,517,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2063},44,520,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2063},44,521,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2063},44,524,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2063},44,527,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2064},45,531,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2064},45,534,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2064},45,538,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2065},46,541,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2065},46,544,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2065},46,545,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2065},46,548,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2065},46,551,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2066},47,555,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2066},47,558,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2066},47,562,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2067},48,565,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2067},48,568,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2067},48,569,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2067},48,572,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2067},48,576,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2068},49,579,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2068},49,582,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2068},49,584,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2068},49,588,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2069},50,591,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2069},50,592,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2069},50,595,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2069},50,599,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2070},51,602,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2070},51,605,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2070},51,609,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2070},51,612,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2071},52,615,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2071},52,616,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2071},52,619,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2071},52,623,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2072},53,626,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2072},53,629,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2072},53,633,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2072},53,636,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2073},54,637,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2073},54,640,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2073},54,643,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2073},54,647,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2074},55,650,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2074},55,653,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2074},55,656,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2074},55,659,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2074},55,660,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2075},56,663,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2075},56,666,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2075},56,670,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2076},57,673,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2076},57,677,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2076},57,680,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2076},57,683,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2076},57,684,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2077},58,687,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2077},58,690,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2077},58,694,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2078},59,697,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2078},59,701,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2078},59,704,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2078},59,707,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2078},59,708,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2079},60,711,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2079},60,714,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2079},60,718,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2079},60,720,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2080},61,724,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2080},61,727,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2080},61,730,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2080},61,731,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2081},62,734,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2081},62,738,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2081},62,741,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2081},62,744,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2082},63,748,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2082},63,751,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2082},63,754,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2082},63,755,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2083},64,758,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2083},64,762,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2083},64,765,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2083},64,768,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2084},65,772,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2084},65,775,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2084},65,778,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2084},65,779,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2085},66,782,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2085},{"$f":"IFERROR(ROUNDDOWN((C786-1)/12,0)+1,\"\")","v":66},785,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2085},66,788,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2085},66,791,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2086},67,795,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2086},67,798,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2086},67,799,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2086},67,802,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2087},68,805,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2087},68,809,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2087},68,812,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2087},68,815,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2088},69,819,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2088},69,822,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2088},69,823,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2088},69,826,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2089},70,829,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2089},70,833,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2089},70,836,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2089},70,840,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2090},71,843,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2090},71,846,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2090},71,847,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2090},71,850,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2091},72,854,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2091},72,856,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2091},72,859,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2091},72,863,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2092},73,866,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2092},73,869,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2092},73,870,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2092},73,873,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2092},73,876,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2093},74,880,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2093},74,883,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2093},74,887,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2094},75,890,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2094},75,893,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2094},75,894,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2094},75,897,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2095},76,901,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2095},76,904,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2095},76,907,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2095},76,911,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2096},77,914,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2096},77,917,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2096},77,918,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2096},77,921,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2096},77,924,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2097},78,927,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2097},78,930,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2097},78,934,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2098},79,937,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2098},79,940,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2098},79,941,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2098},79,944,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2098},79,948,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2099},80,951,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2099},80,954,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2099},80,958,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2100},81,961,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2100},81,962,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2100},81,965,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2100},81,968,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2100},81,972,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2101},82,975,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2101},82,978,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2101},82,982,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,985,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,986,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,989,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,990,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,991,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,992,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,993,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,994,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,995,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2102},83,996,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,997,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,998,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,999,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1000,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1001,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1002,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1003,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1004,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1005,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1006,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1007,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2103},84,1008,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1009,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1010,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1011,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1012,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1013,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1014,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1015,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1016,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1017,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1018,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1019,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2104},85,1020,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1021,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1022,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1023,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1024,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1025,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1026,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1027,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1028,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1029,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1030,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1031,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2105},86,1032,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1033,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1034,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1035,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1036,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1037,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1038,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1039,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1040,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},{"$f":"IFERROR(ROUNDDOWN((C1042-1)/12,0)+1,\"\")","v":87},1041,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1042,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1043,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2106},87,1044,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2107},88,1045,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2107},88,1046,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2107},88,1047,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2107},88,1048,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2107},88,1049,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]
[{"$f":"Parameter!$U$5+Table3[[#This Row],[Jahr]]-1","v":2107},88,1050,{"$f":"IF(AND(Parameter!$I$9+Parameter!$I$19>=Table3[[#This Row],[Datumjahr]],Parameter!$I$9<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$10+Parameter!$I$20>=Table3[[#This Row],[Datumjahr]],Parameter!$I$10<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$11+Parameter!$I$21>=Table3[[#This Row],[Datumjahr]],Parameter!$I$11<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$12+Parameter!$I$22>=Table3[[#This Row],[Datumjahr]],Parameter!$I$12<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$13+Parameter!$I$24>=Table3[[#This Row],[Datumjahr]],Parameter!$I$13<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$14+Parameter!$I$25>=Table3[[#This Row],[Datumjahr]],Parameter!$I$14<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$15+Parameter!$I$26>=Table3[[#This Row],[Datumjahr]],Parameter!$I$15<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"IF(AND(Parameter!$I$16+Parameter!$I$27>=Table3[[#This Row],[Datumjahr]],Parameter!$I$16<=Table3[[#This Row],[Datumjahr]]),Parameter!$D$17*(1+Parameter!$D$18)^(Table3[[#This Row],[Datumjahr]]-Parameter!$U$5),0)","v":0},{"$f":"_xlfn.AGGREGATE(9,2,Table3[[#This Row],[Kind1]:[Kind8]])","v":0}]

{"sheet":"Lohnsteuertabelle","index":12,"n_rows":152,"n_cols":3,"rows_kept":152,"cut":false,"hidden":true,"merged":[]}
["Einkommen","eff","Grenz"]
[0,0,0]
[2000,0,0]
[4000,0,0]
[6000,0,0]
[8000,0,0]
[10000,8.6289559116800012E-3,0.15153395784543328]
[12000,3.5686826726399994E-2,0.19056596409055426]
[14000,6.0573134451199995E-2,0.22959797033567528]
[16000,8.3077417617799992E-2,0.24621040005644534]
[18000,0.10164273868248888,0.25467720313271713]
[20000,0.11734307553423998,0.26314400620898892]
[22000,0.13095978750385456,0.27161080928526071]
[24000,0.14301378081186666,0.2800776123615325]
[26000,0.15386568284172308,0.28854441543780429]
[28000,0.16377308458160003,0.29701121851407608]
[30000,0.1729248860894933,0.30547802159034781]
[32000,0.1814627624089,0.3139448246666196]
[34000,0.18949505327896474,0.32241162774289139]
[36000,0.19710602294124444,0.33087843081916318]
[38000,0.20436219579696843,0.33934523389543497]
[40000,0.21131679136712,0.34781203697170676]
[42000,0.21801289212106664,0.35627884004797855]
[44000,0.22448574735192728,0.36474564312425034]
[46000,0.23076447604097389,0.37321244620052207]
[48000,0.23687334400593332,0.38167924927679386]
[50000,0.24283273453369605,0.39014605235306565]
[52000,0.24865989502086155,0.39861285542933744]
[54000,0.25436951769416299,0.40707965850560923]
[56000,0.25997419589080001,0.41554646158188102]
[58000,0.26546551724137929,0.42]
[60000,0.27061666666666667,0.42]
[62000,0.27543548387096772,0.42]
[64000,0.27995312500000002,0.42]
[66000,0.28419696969696967,0.42]
[68000,0.28819117647058823,0.42]
[70000,0.29195714285714286,0.42]
[72000,0.29551388888888891,0.42]
[74000,0.29887837837837838,0.42]
[76000,0.30206578947368423,0.42]
[78000,0.30508974358974361,0.42]
[80000,0.30796249999999997,0.42]
[82000,0.31069512195121951,0.42]
[84000,0.31329761904761905,0.42]
[86000,0.31577906976744186,0.42]
[88000,0.31814772727272728,0.42]
[90000,0.32041111111111109,0.42]
[92000,0.32257608695652173,0.42]
[94000,0.32464893617021279,0.42]
[96000,0.32663541666666668,0.42]
[98000,0.32854081632653059,0.42]
[100000,0.33037,0.42]
[102000,0.33212745098039215,0.42]
[104000,0.33381730769230772,0.42]
[106000,0.33544339622641511,0.42]
[108000,0.33700925925925929,0.42]
[110000,0.33851818181818183,0.42]
[112000,0.33997321428571431,0.42]
[114000,0.34137719298245617,0.42]
[116000,0.34273275862068964,0.42]
[118000,0.34404237288135592,0.42]
[120000,0.34530833333333333,0.42]
[122000,0.34653278688524591,0.42]
[124000,0.34771774193548388,0.42]
[126000,0.34886507936507938,0.42]
[128000,0.34997656249999998,0.42]
[130000,0.35105384615384616,0.42]
[132000,0.35209848484848483,0.42]
[134000,0.35311194029850745,0.42]
[136000,0.35409558823529413,0.42]
[138000,0.35505072463768117,0.42]
[140000,0.35597857142857142,0.42]
[142000,0.35688028169014085,0.42]
[144000,0.35775694444444445,0.42]
[146000,0.35860958904109591,0.42]
[148000,0.35943918918918921,0.42]
[150000,0.36024666666666666,0.42]
[152000,0.36103289473684208,0.42]
[154000,0.36179870129870129,0.42]
[156000,0.36254487179487177,0.42]
[158000,0.36327215189873419,0.42]
[160000,0.36398124999999998,0.42]
[162000,0.36467283950617285,0.42]
[164000,0.36534756097560978,0.42]
[166000,0.36600602409638555,0.42]
[168000,0.36664880952380952,0.42]
[170000,0.36727647058823532,0.42]
[172000,0.36788953488372095,0.42]
[174000,0.36848850574712644,0.42]
[176000,0.36907386363636363,0.42]
[178000,0.36964606741573036,0.42]
[180000,0.37020555555555557,0.42]
[182000,0.37075274725274726,0.42]
[184000,0.37128804347826089,0.42]
[186000,0.37181182795698925,0.42]
[188000,0.37232446808510639,0.42]
[190000,0.37282631578947367,0.42]
[192000,0.37331770833333333,0.42]
[194000,0.37379896907216492,0.42]
[196000,0.37427040816326529,0.42]
[198000,0.37473232323232325,0.42]
[200000,0.37518499999999999,0.42]
[202000,0.37562871287128713,0.42]
[204000,0.37606372549019607,0.42]
[206000,0.3764902912621359,0.42]
[208000,0.37690865384615385,0.42]
[210000,0.37731904761904761,0.42]
[212000,0.37772169811320755,0.42]
[214000,0.37811682242990652,0.42]
[216000,0.37850462962962961,0.42]
[218000,0.37888532110091744,0.42]
[220000,0.37925909090909093,0.42]
[222000,0.37962612612612612,0.42]
[224000,0.37998660714285715,0.42]
[226000,0.38034070796460179,0.42]
[228000,0.38068859649122805,0.42]
[230000,0.38103043478260867,0.42]
[232000,0.38136637931034484,0.42]
[234000,0.38169658119658118,0.42]
[236000,0.38202118644067795,0.42]
[238000,0.38234033613445378,0.42]
[240000,0.38265416666666668,0.42]
[242000,0.38296280991735537,0.42]
[244000,0.38326639344262298,0.42]
[246000,0.38356504065040653,0.42]
[248000,0.38385887096774196,0.42]
[250000,0.38414799999999999,0.42]
[252000,0.38443253968253971,0.42]
[254000,0.38471259842519684,0.42]
[256000,0.38498828125000001,0.42]
[258000,0.38525968992248061,0.42]
[260000,0.3855269230769231,0.42]
[262000,0.38579007633587786,0.42]
[264000,0.38604924242424243,0.42]
[266000,0.38630451127819548,0.42]
[268000,0.38655597014925375,0.42]
[270000,0.38680370370370371,0.42]
[272000,0.38721323529411766,0.45]
[274000,0.38767153284671535,0.45]
[276000,0.38812318840579713,0.45]
[278000,0.38856834532374102,0.45]
[280000,0.38900714285714288,0.45]
[282000,0.38943971631205676,0.45]
[284000,0.38986619718309862,0.45]
[286000,0.39028671328671327,0.45]
[288000,0.39070138888888889,0.45]
[290000,0.39111034482758622,0.45]
[292000,0.39151369863013696,0.45]
[294000,0.39191156462585036,0.45]
[296000,0.39230405405405405,0.45]
[298000,0.39269127516778524,0.45]
[300000,0.39307333333333333,0.45]

{"sheet":"Rentenwert","index":13,"n_rows":91,"n_cols":10,"rows_kept":91,"cut":false,"hidden":true,"merged":[]}
["Jahr","Suchjahr","Rentenpunkte","Rentenpunkte akk","Rentenwert","Beruf/Rente"]
[1,{"$f":"Parameter!U5","v":2020},{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A2-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":0.7407407407407407},{"$f":"Parameter!$D$11+SUM($C$2:C2)","v":6.7407407407407405},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":34},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"},null,"Rentepunkte bei Renteneintritt",{"$f":"SUMIF(Renten_Tab[Beruf/Rente],\"B\",Renten_Tab[Rentenpunkte])+Parameter!$D$11","v":64.606524244835768}]
[2,{"$f":"B2+1","v":2021},{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A3-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":0.77358146323663579},{"$f":"Parameter!$D$11+SUM($C$2:C3)","v":7.5143222039773763},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":34.51},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"},null,"Zugangsfaktor",{"$f":"1-(67-Renteneintritt)*12*0.003","v":1}]
[3,{"$f":"B3+1","v":2022},{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A4-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":0.80787817835550169},{"$f":"Parameter!$D$11+SUM($C$2:C4)","v":8.3222003823328787},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":35.027649999999994},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[4,2023,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A5-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":0.84369543749441578},{"$f":"Parameter!$D$11+SUM($C$2:C5)","v":9.1658958198272948},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":35.55306474999999},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"},null,null,null,3.0000000000000001E-3]
[5,2024,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A6-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":0.88110065393505477},{"$f":"Parameter!$D$11+SUM($C$2:C6)","v":10.046996473762349},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":36.086360721249982},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[6,2025,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A7-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":0.92016422972527923},{"$f":"Parameter!$D$11+SUM($C$2:C7)","v":10.967160703487629},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":36.627656132068722},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[7,2026,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A8-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":0.96095968818600608},{"$f":"Parameter!$D$11+SUM($C$2:C8)","v":11.928120391673634},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":37.177070974049748},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[8,2027,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A9-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.003563812292775},{"$f":"Parameter!$D$11+SUM($C$2:C9)","v":12.931684203966409},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":37.734727038660488},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[9,2028,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A10-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.0480567891924548},{"$f":"Parameter!$D$11+SUM($C$2:C10)","v":13.979740993158863},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":38.300747944240392},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[10,2029,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A11-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.0945223611270958},{"$f":"Parameter!$D$11+SUM($C$2:C11)","v":15.074263354285959},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":38.875259163403996},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[11,2030,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A12-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.143047983048987},{"$f":"Parameter!$D$11+SUM($C$2:C12)","v":16.217311337334948},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":39.458388050855049},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[12,2031,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A13-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.1937249872235729},{"$f":"Parameter!$D$11+SUM($C$2:C13)","v":17.41103632455852},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":40.050263871617872},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[13,2032,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A14-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.2466487551300371},{"$f":"Parameter!$D$11+SUM($C$2:C14)","v":18.657685079688555},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":40.65101782969213},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[14,2033,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A15-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.301918896983093},{"$f":"Parameter!$D$11+SUM($C$2:C15)","v":19.959603976671652},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":41.260783097137512},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[15,2034,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A16-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.3596394392138711},{"$f":"Parameter!$D$11+SUM($C$2:C16)","v":21.31924341588552},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":41.879694843594564},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[16,2035,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A17-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.4199190202627623},{"$f":"Parameter!$D$11+SUM($C$2:C17)","v":22.739162436148284},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":42.507890266248474},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[17,2036,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A18-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.4828710950527368},{"$f":"Parameter!$D$11+SUM($C$2:C18)","v":24.222033531201021},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":43.145508620242197},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[18,2037,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A19-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.5486141485279818},{"$f":"Parameter!$D$11+SUM($C$2:C19)","v":25.770647679729002},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":43.792691249545825},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[19,2038,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A20-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.6172719186597644},{"$f":"Parameter!$D$11+SUM($C$2:C20)","v":27.387919598388766},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":44.44958161828901},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[20,2039,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A21-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.6889736293392617},{"$f":"Parameter!$D$11+SUM($C$2:C21)","v":29.076893227728029},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":45.116325342563336},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[21,2040,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A22-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.7638542335956824},{"$f":"Parameter!$D$11+SUM($C$2:C22)","v":30.840747461323712},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":45.793070222701772},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[22,2041,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A23-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.8420546675974623},{"$f":"Parameter!$D$11+SUM($C$2:C23)","v":32.682802128921175},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":46.479966276042298},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[23,2042,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A24-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":1.9237221159145914},{"$f":"Parameter!$D$11+SUM($C$2:C24)","v":34.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":47.177165770182924},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[24,2043,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A25-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C25)","v":36.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":47.884823256735665},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[25,2044,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A26-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C26)","v":38.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":48.603095605586688},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[26,2045,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A27-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C27)","v":40.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":49.332142039670487},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[27,2046,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A28-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C28)","v":42.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":50.072124170265539},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[28,2047,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A29-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C29)","v":44.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":50.823206032819513},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[29,2048,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A30-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C30)","v":46.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":51.585554123311795},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[30,2049,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A31-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C31)","v":48.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":52.359337435161471},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[31,2050,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A32-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C32)","v":50.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":53.14472749668888},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[32,2051,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A33-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C33)","v":52.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":53.941898409139206},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[33,2052,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A34-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C34)","v":54.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":54.751026885276289},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[34,2053,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A35-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C35)","v":56.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":55.572292288555424},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[35,2054,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A36-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C36)","v":58.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":56.405876672883743},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[36,2055,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A37-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C37)","v":60.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":57.251964822977001},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[37,2056,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A38-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C38)","v":62.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":58.110744295321645},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[38,2057,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A39-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C39)","v":64.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":58.982405459751462},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"B"}]
[39,2058,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A40-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C40)","v":66.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":59.867141541647726},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[40,2059,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A41-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C41)","v":68.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":60.765148664772425},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[41,2060,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A42-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C42)","v":70.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":61.676625894744014},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[42,2061,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A43-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C43)","v":72.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":62.601775283165161},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[43,2062,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A44-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C44)","v":74.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":63.540801912412633},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[44,2063,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A45-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C45)","v":76.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":64.49391394109881},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[45,2064,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A46-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C46)","v":78.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":65.46132265021528},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[46,2065,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A47-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C47)","v":80.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":66.443242489968512},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[47,2066,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A48-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C48)","v":82.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":67.43989112731802},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[48,2067,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A49-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C49)","v":84.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":68.451489494227786},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[49,2068,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A50-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C50)","v":86.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":69.478261836641195},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[50,2069,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A51-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C51)","v":88.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":70.520435764190793},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[51,2070,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A52-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C52)","v":90.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":71.578242300653656},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[52,2071,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A53-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C53)","v":92.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":72.651915935163458},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[53,2072,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A54-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C54)","v":94.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":73.741694674190882},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[54,2073,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A55-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C55)","v":96.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":74.847820094303728},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[55,2074,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A56-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C56)","v":98.606524244835768},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":75.970537395718267},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[56,2075,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A57-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C57)","v":100.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":77.110095456654051},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[57,2076,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A58-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C58)","v":102.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":78.266746888503846},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[58,2077,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A59-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C59)","v":104.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":79.440748091831395},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[59,2078,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A60-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C60)","v":106.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":80.632359313208852},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[60,2079,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A61-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C61)","v":108.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":81.841844702906982},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[61,2080,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A62-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C62)","v":110.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":83.069472373450552},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[62,2081,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A63-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C63)","v":112.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":84.315514459052324},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[63,2082,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A64-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C64)","v":114.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":85.580247175938084},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[64,2083,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A65-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C65)","v":116.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":86.863950883577147},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[65,2084,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A66-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C66)","v":118.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":88.166910146830787},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[66,2085,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A67-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C67)","v":120.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":89.489413799033244},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[67,{"$f":"B67+1","v":2086},{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A68-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C68)","v":122.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":90.831755006018724},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[68,2087,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A69-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C69)","v":124.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":92.194231331109009},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[69,2088,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A70-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C70)","v":126.60652424483577},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":93.577144801075619},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[70,2089,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A71-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C71)","v":128.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":94.980801973091744},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[71,2090,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A72-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C72)","v":130.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":96.405514002688108},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[72,2091,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A73-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C73)","v":132.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":97.851596712728409},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[73,2092,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A74-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C74)","v":134.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":99.319370663419321},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[74,2093,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A75-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C75)","v":136.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":100.80916122337061},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[75,2094,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A76-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C76)","v":138.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":102.32129864172116},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[76,2095,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A77-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C77)","v":140.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":103.85611812134695},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[77,2096,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A78-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C78)","v":142.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":105.41395989316713},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[78,2097,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A79-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C79)","v":144.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":106.99516929156464},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[79,2098,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A80-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C80)","v":146.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":108.60009683093809},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[80,2099,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A81-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C81)","v":148.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":110.22909828340214},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[81,2100,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A82-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C82)","v":150.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":111.88253475765315},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[82,2101,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A83-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C83)","v":152.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":113.56077277901794},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[83,2102,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A84-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C84)","v":154.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":115.26418437070319},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[84,2103,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A85-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C85)","v":156.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":116.99314713626373},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[85,2104,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A86-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C86)","v":158.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":118.74804434330765},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[86,2105,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A87-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C87)","v":160.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":120.52926500845726},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[87,2106,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A88-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C88)","v":162.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":122.33720398358409},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[88,2107,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A89-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C89)","v":164.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":124.17226204333784},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[89,2108,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A90-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C90)","v":166.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":126.03484597398788},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]
[90,2109,{"$f":"MIN((Parameter!$D$21*(1+Parameter!$D$22)^(A91-1))/(Parameter!$N$9*(1+Parameter!$N$10)^(Renten_Tab[[#This Row],[Jahr]]-1)),2)","v":2},{"$f":"Parameter!$D$11+SUM($C$2:C91)","v":168.60652424483578},{"$f":"Rentenwert*(1+Rentenwert_steig)^(Renten_Tab[[#This Row],[Jahr]]-1)","v":127.92536866359769},{"$f":"IF(Renten_Tab[[#This Row],[Jahr]]<(Parameter!$D$10-Parameter!$D$9),\"B\",\"R\")","v":"R"}]